{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Notes","Summary","Control Panel","Inputs S","Monthly Operations","Quarterly Debt and Waterfall","Monthly Pre-COD","Consolidated Time","Old Costs Build Up","Project Budget Detail","EPC Detail","Budget_Bond Summary","Kwh Estimate","P50&P90"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":26,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Notes","index":0,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Re-financing and uncertainty"]
[null,null,"Fixing debt"]
[null,null,"Structuring Model"]
[null,null,"Stupid formulas"]
[null,null,"Horrible Offset Use"]
[null,null,"Crazy Hour by Hour"]
[null,null,"Operating Reserves"]

{"sheet":"Summary","index":1,"n_rows":25,"n_cols":12,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Returns",null,"Unlevered","Levered",null,null,null,null,null,null,true]
[null,null,"Basic",{"$f":"'Consolidated Time'!E14","v":8.0199870467186005E-2},{"$f":"'Consolidated Time'!E90","v":0.15754141211509706}]
[null,null,"Without Cost Padding",{"$f":"'Consolidated Time'!E17","v":0.10100749135017395},{"$f":"'Consolidated Time'!E93","v":0.31958776116371168}]
[null,null,null,null,null,null,null,"Capacity (kWp)",null,{"$f":"'Control Panel'!D9","v":6602}]
[null,"Sources & Uses",null,null,null,null,null,"Production (kWH)",null,{"$f":"SUM('Monthly Operations'!L36:W36)","v":1267637.4612065614}]
[null,null,"Uses","$/kW","Total",null,null,"Capacity Factor",null,{"$f":"(J6/8760)/J5","v":2.1918732617460628E-2}]
[null,null,"Base EPC Cost and Development",{"$f":"E8/$J$5","v":2335.1042911239019},{"$f":"'Monthly Pre-COD'!E7","v":15416358.529999999}]
[null,null,"Interest During Construction ",10.689188629226399,{"$f":"'Monthly Pre-COD'!E8","v":70570.02333015269},null,null,"Debt Parameters for Structuring"]
[null,null,"Up-Front Fee",24.554098049543018,{"$f":"'Monthly Pre-COD'!E9","v":162106.15532308302},null,null,null,"Amortisation Period",{"$f":"'Control Panel'!D37","v":17.25}]
[null,null,"Commitment Fee",2.6556307731460946,{"$f":"'Monthly Pre-COD'!E10","v":17532.474364310518},null,null,null,"DSCR - P50",{"$f":"'Control Panel'!D31","v":1.35}]
[null,null,"DSRA Funded",57.244895688130519,{"$f":"'Monthly Pre-COD'!E11","v":377930.80133303767},null,null,null,"DSCR - P99",{"$f":"'Control Panel'!D32","v":1}]
[null,null,"Reserves Funded",14.421008785216602,{"$f":"'Monthly Pre-COD'!E12","v":95207.5},null,null,null,"Interest Rate",{"$f":"'Control Panel'!D47","v":5.5E-2}]
[null,null,"Total Uses",2444.6691130491645,{"$f":"SUM(E8:E13)","v":16139705.484350583},null,null,null,"Fund DSCR",{"$f":"'Control Panel'!D59","v":true}]
[]
[null,null,"Sources","$/kW","Total","Percent",null,"Re-financing Assumptions"]
[null,null,"Sponsor",{"$f":"E17/$J$5","v":807.72924307962955},{"$f":"'Monthly Pre-COD'!E17","v":5332628.462811714},{"$f":"Summary!E17/E14","v":0.33040432292784705},null,null,"Re-finance/ Mini-perm Period",{"$f":"'Control Panel'!D39","v":9}]
[null,null,"Perm Debt",{"$f":"E18/$J$5","v":1636.9398699695348},{"$f":"'Monthly Pre-COD'!E16","v":10807077.021538869},{"$f":"100%-F17","v":0.66959567707215295},null,null,"Include Re-financing",{"$f":"'Control Panel'!D51","v":true}]
[null,null,"Total Sources",{"$f":"E19/$J$5","v":2444.6691130491645},{"$f":"SUM(E17:E18)","v":16139705.484350583},{"$f":"E19/E14","v":1},null,null,"Same Re-financing as Balloon",{"$f":"'Control Panel'!$D$54","v":false}]
[null,null,null,null,null,null,null,null,"DSCR for Re-financing",{"$f":"'Control Panel'!$D$55","v":1.2}]
[null,null,null,"Amount","$/kW-yr",null,null,null,"Interest Rate for Re-financing",{"$f":"'Control Panel'!D56","v":5.5E-2}]
[null,null,"O&M Cost per kW-year - Base",{"$f":"-SUM('Monthly Operations'!L24:W24)","v":192170.20435465366},{"$f":"D22/$J$5","v":29.107877060686711},null,null,null,"Tenor of Re-financing",{"$f":"'Control Panel'!D52","v":20}]
[null,null,"Other Costs per kW-year",{"$f":"D25-D22-D24","v":327734.85437846329},{"$f":"D23/$J$5","v":49.641753162445212},null,null,null,"Re-finance Amount"]
[null,null,"Major Maintance per kW-year",{"$f":"SUM('Monthly Operations'!L52:W52)","v":21007.564000000009},{"$f":"D24/$J$5","v":3.1820000000000013}]
[null,null,"Total Costs per kW-year",{"$f":"-SUM('Monthly Operations'!L31:W31)+D24","v":540912.62273311696},{"$f":"D25/$J$5","v":81.931630223131918}]

{"sheet":"Control Panel","index":2,"n_rows":81,"n_cols":11,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Choose Case",null,1,null,null,true]
[]
[null,"Case Number",null,null,null,1,2,3,4,5,6]
[null,"Case Description",null,null,null,"P50 (Base Case)","P90","Stress Case","Best Case","Other","Other"]
[]
["Part 1: Operations"]
[null,"Project General Info and Dates"]
[null,"Size - DC","kW dc",{"$f":"OFFSET(D9,0,1+$D$2)","v":6602},null,6602,6602,6602,6602,6602,6602]
[null,"Size - AC","kW ac",5000,null,5000,5000,5000,5000,5000,5000]
[null,"Construction Start Date","mm/dd/yyyy","2016-12-31",null,"2016-12-31",{"$f":"F11","v":"2016-12-31"},{"$f":"G11","v":"2016-12-31"},{"$f":"H11","v":"2016-12-31"},{"$f":"I11","v":"2016-12-31"},{"$f":"J11","v":"2016-12-31"}]
[null,"Construction Period","Months",{"$f":"INDEX(F12:K12,$D$2)","v":6},null,6,6,6,6,6,6]
[null,"Commercial Operation Date","mm/dd/yyyy","2017-06-30",null,{"$f":"EDATE(F11,F12)","v":"2017-06-30"},{"$f":"EDATE(G11,G12)","v":"2017-06-30"},"2017-06-30","2017-06-30","2017-06-30","2017-06-30"]
[null,"PPA Period",null,null,null,25,25,25,25,25,25]
[null,"PPA Termination Date","mm/dd/yyyy","2042-06-30",null,{"$f":"EOMONTH(F13,F14*12)","v":"2042-06-30"},{"$f":"EOMONTH(G13,G14*12)","v":"2042-06-30"},"2042-06-30","2042-06-30","2042-06-30","2042-06-30"]
[null,"Operating Life",null,null,null,30,30,30,30,30,30]
[null,"Project Liquidation Date","mm/dd/yyyy","2047-06-30",null,{"$f":"EOMONTH(F13,F16*12)","v":"2047-06-30"},{"$f":"EOMONTH(G13,G16*12)","v":"2047-06-30"},"2047-06-30","2047-06-30","2047-06-30","2047-06-30"]
[]
[null,"Project Stress Testing"]
[null,"Energy Production Stress","%",{"$f":"INDEX(F20:K20,$D$2)","v":1},null,1,{"$f":"F20*0.97757","v":0.97757000000000005},{"$f":"F20*0.8","v":0.8},{"$f":"(F20*1.1)","v":1.1000000000000001},1,1]
[null,"Fixed O&M Stress","%",{"$f":"INDEX(F21:K21,$D$2)","v":1},null,1,1,1,1,1,1]
[null,"Insurance Stress","%",1,null,1,1,1,1,1,1]
[null,"Asset Mgmt Stress","%",1,null,1,1,1,1,1,1]
[]
[null,"Module Degradation","%",5.0000000000000001E-3,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,"Residual Value Assumption","%",{"$f":"OFFSET(D26,0,1+$D$2)","v":0.1},null,0.1,0.1,0.1,0.1,0.1,0.1]
[]
["Part 2: Debt"]
[null,"Project Non-recourse Debt"]
[null,"Debt Size"]
[null,"P50 DSCR Target DSCR","x",{"$f":"E31/100","v":1.35},135,"dscr_p50",135,"dscr_p50_base"]
[null,"P99 1 Year DSCR Target DSCR","x",1,100,"dscr_p99",100,"dscr_p99_base"]
[null,"Funding"]
[null,"Front-End Equity Percent","%",1]
[null,"Pro-Rata Equity Percent","%",{"$f":"1-D34","v":0},null,null,"Base Case"]
[null,"Repayment"]
[null,"Amortisation Period Years","Years",{"$f":"amort_period/100","v":17.25},1725,"amort_period",1725,"amort_period_base"]
[null,"Amortisation Period Quarters","Quarters",{"$f":"D37*4","v":69}]
[null,"Term Debt Maturity","Yrs",{"$f":"E39","v":9},9,"maturity",9,"maturity_base"]
[null,"Term Debt Maturity Period","Qtrs",{"$f":"D39*4","v":36}]
[null,"Grace Period (Principal)","Qtrs",1]
[null,"Start of Repayment","Date",{"$f":"EOMONTH(D13,D41*3)","v":"2017-09-30"}]
[null,"End of Amortisation Period","Date",{"$f":"EOMONTH(D13,D38*3)","v":"2034-09-30"}]
[null,"Maturity Period","Date",{"$f":"EOMONTH(D13,D39*12)","v":"2026-06-30"}]
[null,"Interest Rate and Fees"]
[null,"Construction Debt Yield","%",{"$f":"const_int/10000","v":3.7199999999999997E-2},371.99999999999994,"const_int",371.99999999999994,"const_int_base"]
[null,"Term Debt Yield","%",{"$f":"term_int/10000","v":5.5E-2},550,"term_int",550,"term_int_base"]
[null,"Upfront Fee","%",{"$f":"up_front/10000","v":1.4999999999999999E-2},150,"up_front",150,"up_front_base"]
[null,"Annual Commitment Fee","%",{"$f":"comit_fee/10000","v":5.0000000000000001E-3},50,"comit_fee",50,"comit_fee_base"]
[null,"Re-finance"]
[null,"Include Re-finance","Switch",true]
[null,"Final Maturity of Re-finance","Years",{"$f":"mat_refin/100","v":20},2000,"mat_refin",20,"mat_refin_base"]
[null,"Re-finance Maturity","Date",{"$f":"EOMONTH(D13,D52*12)","v":"2037-06-30"}]
[null,"Debt Size = Balloon Payment","Switch",false]
[null,"DSCR for Debt Size","x",{"$f":"dscr_refin/100","v":1.2},120,"dscr_refin",120,"dscr_refin_base"]
[null,"Re-Finance All-in Rate","%",{"$f":"rate_refin/10000","v":5.5E-2},550,"rate_refin",550,"rate_refin_base"]
[null,"Debt Service Reserve"]
[null,"Required Terms of Reserve","months",6]
[null,"Fund the DSRA","Switch",true]
[null,"L/C Fee per annum","%",0.01]
[null,"Dividend Blocker","x",1.2]
[null,"Cash Flow Sweep","%",0]
[]
[null,"Project Reserve Account"]
[null,"O&M Reserve"]
[null,"Required Terms of Reserve","months",6]
[null,"Total O&M per Year","$",{"$f":"'Inputs S'!E10","v":190415}]
[null,"Deposit Amount","$",{"$f":"D67/12*D66","v":95207.5}]
[]
[null,"Major Equipment Replacement Reserve",null,31.82,"per kW"]
[null,"Capacity",null,{"$f":"D9","v":6602}]
[null,"Cost of Replacement",null,{"$f":"D70*D71","v":210075.64}]
[null,"Years to Replace","Years",10]
[null,"Months to Replace","Months",{"$f":"D73*12","v":120}]
[null,"Number of Replacements","#",2]
[null,"Total Months covered","Months",{"$f":"D74*D75","v":240}]
[]
[null,"Income Tax"]
[null,"Federal Tax Rate","%",0]
[null,"State Tax Rate","%",0]
[null,"Effective Tax Rate","%",0]

{"sheet":"Inputs S","index":3,"n_rows":29,"n_cols":35,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,"Year",null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2041,2041,2041,2041,2041,2041]
[null,"Year Number",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]
[]
[null,"PPA Rate",null,null,170,173,175,178,180,183,186,189,192,194,197,200,203,206,209,213,216,219,222,226,229,232,236,239,243,{"$f":"AC4","v":243},{"$f":"AD4","v":243},243,243,243,243]
[null,"Avoided Cost",null,null,170,173,175,178,180,183,186,189,192,194,197,200,203,206,209,213,216,219,222,226,229,232,236,239,243,246.64499999999998,250.34467499999997,254.09984512499994,257.91134280187492,261.78001294390305,265.70671313806156]
[null,"Percent Increase",null,null,null,{"$f":"F4/E4-1","v":1.7647058823529349E-2},{"$f":"G4/F4-1","v":1.1560693641618602E-2},1.7142857142857126E-2,1.1235955056179803E-2,1.6666666666666607E-2,1.6393442622950838E-2,1.6129032258064502E-2,1.5873015873015817E-2,1.0416666666666741E-2,1.5463917525773141E-2,1.5228426395939021E-2,1.4999999999999902E-2,1.4778325123152802E-2,1.4563106796116498E-2,1.9138755980861344E-2,1.4084507042253502E-2,1.388888888888884E-2,1.3698630136986356E-2,1.8018018018018056E-2,1.327433628318575E-2,1.3100436681222627E-2,1.7241379310344751E-2,1.2711864406779627E-2,1.6736401673640211E-2]
[]
[null,"Operating Cost"]
[null,null,"Fixed O&M"]
[null,null,"Total Fixed Cost",null,{"$f":"190415","v":190415}]
[null,null,"Capacity (kWp DC)",null,{"$f":"'Control Panel'!D9","v":6602}]
[null,null,"Cost","$/kW dc",{"$f":"E10/E11","v":28.842017570433203}]
[null,null,"Escalator","%",0.02]
[null,null,null,null,2.1999999999999999E-2]
[]
[null,null,"SG&A",null,1,{"$f":"E16+1","v":2},{"$f":"F16+1","v":3},4,5,6,7,8,9,10,11,12,13,14,{"$f":"R16+1","v":15},16,17,18,19,20,21,{"$f":"Y16+1","v":22},23,24,25,26,{"$f":"AD16+1","v":27},28,{"$f":"AF16+1","v":29},30,31]
[null,null,"Insurance",null,165000,{"$f":"E17","v":165000},{"$f":"F17","v":165000},165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000,165000]
[null,null,"Asset Mgmt",null,0,{"$f":"E18*1.02","v":0},{"$f":"F18*1.02","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Land Lease",null,{"$f":"5000*25","v":125000},{"$f":"E19*1.0085","v":126062.5},{"$f":"F19*1.0085","v":127134.03125},128214.670515625,129304.4952150078,130403.58342433536,131512.01388344221,132629.86600145148,133757.2198624638,134894.15623129474,136040.75655926074,137197.10299001445,138363.27836542958,139539.36623153574,140725.45084450379,141921.61717668208,143127.95092268387,144344.53850552667,145571.46708282363,146808.82455302763,148056.69956172837,149315.18150800306,150584.36055082109,151864.32761550305,153155.17440023483,154456.99338263681,155769.87782638922,157093.92178791351,158429.22012311078,159775.86849415721,161133.96337635754]
[null,null,"Interconnection O&M",null,{"$f":"MAX(11038,0.015*Summary!$E$10)","v":11038},{"$f":"E20*(1+0.0125+0.5*$E$14)","v":11297.392999999998},11562.881735499997,11834.609456284246,12112.722778506924,12397.371763801835,12688.710000251176,12986.894685257077,13292.086710360616,13604.450748054089,13924.155340633359,14251.37299113824,14586.280256429985,14929.057842456088,15279.890701753804,15638.968133245016,16006.483884376272,16382.636255659112,16767.628207667098,17161.667470547272,17564.966656105131,17977.743372523601,18400.220341777902,18832.625519809681,19275.192219525205,19728.159236684045,20191.770978746117,20666.277596746648,21151.935120270191,21649.005595596536,22157.75722709305]
[null,null,"SCADA O&M ($/kWh)",null,2E-3,{"$f":"E21*(1+0.0125+0.5*$E$14)","v":2.0469999999999998E-3},2.0951044999999993E-3,2.1443394557499988E-3,2.1947314329601236E-3,2.2463076216346863E-3,2.2990958507431011E-3,2.3531246032355638E-3,2.4084230314115993E-3,2.4650209726497715E-3,2.5229489655070408E-3,2.5822382661964557E-3,2.642920865452072E-3,2.7050295057901952E-3,2.7685976991762644E-3,2.8336597451069064E-3,2.9002507491169183E-3,2.9684066417211656E-3,3.0381641978016126E-3,3.10956105644995E-3,3.1826357412765233E-3,3.2574276811965213E-3,3.3339772317046391E-3,3.4123256966496975E-3,3.492515350520965E-3,3.574589461258207E-3,3.6585923135977745E-3,3.7445692329673218E-3,3.8325666099420534E-3,3.9226319252756913E-3,4.0148137755196692E-3]
[null,null,"Interconnection Insurance",null,5820,{"$f":"E22*(1+0.0125+0.5*$E$14)","v":5956.7699999999995},6096.7540949999984,6240.0278162324976,6386.6684699139605,6536.7551789569379,6690.3689256624248,6847.5925954154909,7008.511021407754,7173.2110304108355,7341.7814896254895,7514.3133546316876,7690.8997184655309,7871.6358618494696,8056.6193046029312,8245.9498582610995,8439.7296799302349,8638.063327408594,8841.057815602695,9048.8226742693569,9261.4700071146854,9479.1145522818788,9701.8737442605016,9929.8677772506217,10163.219670016009,10402.055332261383,10646.503632569524,10896.696467934906,11152.768834931374,11414.85890255226,11683.108086762237]
[]
[null,null,"Total EPC Cost",null,{"$f":"'Project Budget Detail'!E28","v":10463238.529999999}]
[null,null,"Other Development and Acquisition",null,{"$f":"'Project Budget Detail'!E44","v":4953120}]
[null,null,"Total Non-Financing",null,{"$f":"SUM(E24:E25)","v":15416358.529999999}]
[]
[null,null,"Construcion Period",null,1,2,3,4,5,6,7,8,9,10,11]
[null,null,"Construction Draws Percentage",null,0.1,0.25,0.3,0.2,0.1,{"$f":"1-SUM(E29:I29)","v":5.0000000000000155E-2},0,0,0,0,0]

{"sheet":"Monthly Operations","index":4,"n_rows":67,"n_cols":378,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[null,"Time",null,null,null,{"$f":"'Control Panel'!D11","v":"2016-12-31"},{"$f":"EOMONTH(F1,1)","v":"2017-01-31"},{"$f":"EOMONTH(G1,1)","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31",{"$f":"EOMONTH(BS1,1)","v":"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","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",{"$f":"EOMONTH(EE1,1)","v":"2027-10-31"},"2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31",{"$f":"EOMONTH(GQ1,1)","v":"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","2038-04-30","2038-05-31",{"$f":"EOMONTH(JC1,1)","v":"2038-06-30"},"2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30",{"$f":"EOMONTH(LO1,1)","v":"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"]
[null,null,"End of Quarter",null,null,null,{"$f":"eoqtr(G1)","v":"2017-03-31"},{"$f":"eoqtr(H1)","v":"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","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",{"$f":"eoqtr(BT1)","v":"2022-06-30"},"2022-09-30","2022-09-30","2022-09-30","2022-12-31","2022-12-31","2022-12-31","2023-03-31","2023-03-31","2023-03-31","2023-06-30","2023-06-30","2023-06-30","2023-09-30","2023-09-30","2023-09-30","2023-12-31","2023-12-31","2023-12-31","2024-03-31","2024-03-31","2024-03-31","2024-06-30","2024-06-30","2024-06-30","2024-09-30","2024-09-30","2024-09-30","2024-12-31","2024-12-31","2024-12-31","2025-03-31","2025-03-31","2025-03-31","2025-06-30","2025-06-30","2025-06-30","2025-09-30","2025-09-30","2025-09-30","2025-12-31","2025-12-31","2025-12-31","2026-03-31","2026-03-31","2026-03-31","2026-06-30","2026-06-30","2026-06-30","2026-09-30","2026-09-30","2026-09-30","2026-12-31","2026-12-31","2026-12-31","2027-03-31","2027-03-31","2027-03-31","2027-06-30","2027-06-30","2027-06-30","2027-09-30","2027-09-30","2027-09-30",{"$f":"eoqtr(EF1)","v":"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","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",{"$f":"eoqtr(GR1)","v":"2033-03-31"},"2033-03-31","2033-06-30","2033-06-30","2033-06-30","2033-09-30","2033-09-30","2033-09-30","2033-12-31","2033-12-31","2033-12-31","2034-03-31","2034-03-31","2034-03-31","2034-06-30","2034-06-30","2034-06-30","2034-09-30","2034-09-30","2034-09-30","2034-12-31","2034-12-31","2034-12-31","2035-03-31","2035-03-31","2035-03-31","2035-06-30","2035-06-30","2035-06-30","2035-09-30","2035-09-30","2035-09-30","2035-12-31","2035-12-31","2035-12-31","2036-03-31","2036-03-31","2036-03-31","2036-06-30","2036-06-30","2036-06-30","2036-09-30","2036-09-30","2036-09-30","2036-12-31","2036-12-31","2036-12-31","2037-03-31","2037-03-31","2037-03-31","2037-06-30","2037-06-30","2037-06-30","2037-09-30","2037-09-30","2037-09-30","2037-12-31","2037-12-31","2037-12-31","2038-03-31","2038-03-31","2038-03-31","2038-06-30","2038-06-30",{"$f":"eoqtr(JD1)","v":"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","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",{"$f":"eoqtr(LP1)","v":"2043-12-31"},"2043-12-31","2043-12-31","2044-03-31","2044-03-31","2044-03-31","2044-06-30","2044-06-30","2044-06-30","2044-09-30","2044-09-30","2044-09-30","2044-12-31","2044-12-31","2044-12-31","2045-03-31","2045-03-31","2045-03-31","2045-06-30","2045-06-30","2045-06-30","2045-09-30","2045-09-30","2045-09-30","2045-12-31","2045-12-31","2045-12-31","2046-03-31","2046-03-31","2046-03-31","2046-06-30","2046-06-30","2046-06-30","2046-09-30","2046-09-30","2046-09-30","2046-12-31","2046-12-31","2046-12-31","2047-03-31","2047-03-31","2047-03-31","2047-06-30","2047-06-30","2047-06-30","2047-09-30","2047-09-30","2047-09-30","2047-12-31","2047-12-31","2047-12-31"]
[null,null,"Year",null,null,null,{"$f":"YEAR('Control Panel'!D13)","v":2017},{"$f":"IF(MOD(G62,12)=0,G3+1,G3)","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,{"$f":"IF(MOD(BS62,12)=0,BS3+1,BS3)","v":2022},2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,{"$f":"IF(MOD(EE62,12)=0,EE3+1,EE3)","v":2027},2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,{"$f":"IF(MOD(GQ62,12)=0,GQ3+1,GQ3)","v":2033},2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,{"$f":"IF(MOD(JC62,12)=0,JC3+1,JC3)","v":2038},2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,{"$f":"IF(MOD(LO62,12)=0,LO3+1,LO3)","v":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]
[null,null,"Operating Switch",null,{"$f":"'Control Panel'!D13","v":"2017-06-30"},{"$f":"'Control Panel'!D17","v":"2047-06-30"},{"$f":"AND(G1>=$E$4,G1<$F$4)*1","v":0},{"$f":"AND(H1>=$E$4,H1<$F$4)*1","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BT1>=$E$4,BT1<$F$4)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EF1>=$E$4,EF1<$F$4)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GR1>=$E$4,GR1<$F$4)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JD1>=$E$4,JD1<$F$4)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LP1>=$E$4,LP1<$F$4)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0]
["EBITDA"]
[null,"Revenue"]
[null,null,"Production - P50",null,null,null,{"$f":"LOOKUP(G$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*G4","v":0},{"$f":"LOOKUP(H$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*H4","v":0},{"$f":"LOOKUP(I$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*I4","v":0},{"$f":"LOOKUP(J$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*J4","v":0},{"$f":"LOOKUP(K$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*K4","v":0},{"$f":"LOOKUP(L$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*L4","v":871.68494273333351},{"$f":"LOOKUP(M$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*M4","v":871.68494273333351},{"$f":"LOOKUP(N$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*N4","v":871.68494273333351},{"$f":"LOOKUP(O$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*O4","v":871.68494273333351},{"$f":"LOOKUP(P$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*P4","v":871.68494273333351},{"$f":"LOOKUP(Q$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*Q4","v":871.68494273333351},{"$f":"LOOKUP(R$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*R4","v":871.68494273333351},{"$f":"LOOKUP(S$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*S4","v":867.32651801966676},{"$f":"LOOKUP(T$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*T4","v":867.32651801966676},{"$f":"LOOKUP(U$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*U4","v":867.32651801966676},{"$f":"LOOKUP(V$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*V4","v":867.32651801966676},{"$f":"LOOKUP(W$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*W4","v":867.32651801966676},{"$f":"LOOKUP(X$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*X4","v":867.32651801966676},{"$f":"LOOKUP(Y$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*Y4","v":867.32651801966676},{"$f":"LOOKUP(Z$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*Z4","v":867.32651801966676},{"$f":"LOOKUP(AA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AA4","v":867.32651801966676},{"$f":"LOOKUP(AB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AB4","v":867.32651801966676},{"$f":"LOOKUP(AC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AC4","v":867.32651801966676},{"$f":"LOOKUP(AD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AD4","v":867.32651801966676},{"$f":"LOOKUP(AE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AE4","v":862.96809330600001},{"$f":"LOOKUP(AF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AF4","v":862.96809330600001},{"$f":"LOOKUP(AG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AG4","v":862.96809330600001},{"$f":"LOOKUP(AH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AH4","v":862.96809330600001},{"$f":"LOOKUP(AI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AI4","v":862.96809330600001},{"$f":"LOOKUP(AJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AJ4","v":862.96809330600001},{"$f":"LOOKUP(AK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AK4","v":862.96809330600001},{"$f":"LOOKUP(AL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AL4","v":862.96809330600001},{"$f":"LOOKUP(AM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AM4","v":862.96809330600001},{"$f":"LOOKUP(AN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AN4","v":862.96809330600001},{"$f":"LOOKUP(AO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AO4","v":862.96809330600001},{"$f":"LOOKUP(AP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AP4","v":862.96809330600001},{"$f":"LOOKUP(AQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AQ4","v":858.60966859233338},{"$f":"LOOKUP(AR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AR4","v":858.60966859233338},{"$f":"LOOKUP(AS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AS4","v":858.60966859233338},{"$f":"LOOKUP(AT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AT4","v":858.60966859233338},{"$f":"LOOKUP(AU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AU4","v":858.60966859233338},{"$f":"LOOKUP(AV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AV4","v":858.60966859233338},{"$f":"LOOKUP(AW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AW4","v":858.60966859233338},{"$f":"LOOKUP(AX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AX4","v":858.60966859233338},{"$f":"LOOKUP(AY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AY4","v":858.60966859233338},{"$f":"LOOKUP(AZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*AZ4","v":858.60966859233338},{"$f":"LOOKUP(BA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BA4","v":858.60966859233338},{"$f":"LOOKUP(BB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BB4","v":858.60966859233338},{"$f":"LOOKUP(BC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BC4","v":854.25124387866663},{"$f":"LOOKUP(BD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BD4","v":854.25124387866663},{"$f":"LOOKUP(BE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BE4","v":854.25124387866663},{"$f":"LOOKUP(BF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BF4","v":854.25124387866663},{"$f":"LOOKUP(BG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BG4","v":854.25124387866663},{"$f":"LOOKUP(BH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BH4","v":854.25124387866663},{"$f":"LOOKUP(BI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BI4","v":854.25124387866663},{"$f":"LOOKUP(BJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BJ4","v":854.25124387866663},{"$f":"LOOKUP(BK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BK4","v":854.25124387866663},{"$f":"LOOKUP(BL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BL4","v":854.25124387866663},{"$f":"LOOKUP(BM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BM4","v":854.25124387866663},{"$f":"LOOKUP(BN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BN4","v":854.25124387866663},{"$f":"LOOKUP(BO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BO4","v":849.89281916499988},{"$f":"LOOKUP(BP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BP4","v":849.89281916499988},{"$f":"LOOKUP(BQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BQ4","v":849.89281916499988},{"$f":"LOOKUP(BR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BR4","v":849.89281916499988},{"$f":"LOOKUP(BS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BS4","v":849.89281916499988},{"$f":"LOOKUP(BT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BT4","v":849.89281916499988},{"$f":"LOOKUP(BU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BU4","v":849.89281916499988},{"$f":"LOOKUP(BV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BV4","v":849.89281916499988},{"$f":"LOOKUP(BW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BW4","v":849.89281916499988},{"$f":"LOOKUP(BX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BX4","v":849.89281916499988},{"$f":"LOOKUP(BY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BY4","v":849.89281916499988},{"$f":"LOOKUP(BZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*BZ4","v":849.89281916499988},{"$f":"LOOKUP(CA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CA4","v":845.53439445133324},{"$f":"LOOKUP(CB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CB4","v":845.53439445133324},{"$f":"LOOKUP(CC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CC4","v":845.53439445133324},{"$f":"LOOKUP(CD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CD4","v":845.53439445133324},{"$f":"LOOKUP(CE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CE4","v":845.53439445133324},{"$f":"LOOKUP(CF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CF4","v":845.53439445133324},{"$f":"LOOKUP(CG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CG4","v":845.53439445133324},{"$f":"LOOKUP(CH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CH4","v":845.53439445133324},{"$f":"LOOKUP(CI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CI4","v":845.53439445133324},{"$f":"LOOKUP(CJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CJ4","v":845.53439445133324},{"$f":"LOOKUP(CK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CK4","v":845.53439445133324},{"$f":"LOOKUP(CL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CL4","v":845.53439445133324},{"$f":"LOOKUP(CM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CM4","v":841.17596973766649},{"$f":"LOOKUP(CN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CN4","v":841.17596973766649},{"$f":"LOOKUP(CO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CO4","v":841.17596973766649},{"$f":"LOOKUP(CP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CP4","v":841.17596973766649},{"$f":"LOOKUP(CQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CQ4","v":841.17596973766649},{"$f":"LOOKUP(CR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CR4","v":841.17596973766649},{"$f":"LOOKUP(CS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CS4","v":841.17596973766649},{"$f":"LOOKUP(CT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CT4","v":841.17596973766649},{"$f":"LOOKUP(CU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CU4","v":841.17596973766649},{"$f":"LOOKUP(CV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CV4","v":841.17596973766649},{"$f":"LOOKUP(CW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CW4","v":841.17596973766649},{"$f":"LOOKUP(CX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CX4","v":841.17596973766649},{"$f":"LOOKUP(CY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CY4","v":836.81754502399974},{"$f":"LOOKUP(CZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*CZ4","v":836.81754502399974},{"$f":"LOOKUP(DA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DA4","v":836.81754502399974},{"$f":"LOOKUP(DB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DB4","v":836.81754502399974},{"$f":"LOOKUP(DC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DC4","v":836.81754502399974},{"$f":"LOOKUP(DD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DD4","v":836.81754502399974},{"$f":"LOOKUP(DE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DE4","v":836.81754502399974},{"$f":"LOOKUP(DF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DF4","v":836.81754502399974},{"$f":"LOOKUP(DG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DG4","v":836.81754502399974},{"$f":"LOOKUP(DH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DH4","v":836.81754502399974},{"$f":"LOOKUP(DI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DI4","v":836.81754502399974},{"$f":"LOOKUP(DJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DJ4","v":836.81754502399974},{"$f":"LOOKUP(DK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DK4","v":832.45912031033311},{"$f":"LOOKUP(DL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DL4","v":832.45912031033311},{"$f":"LOOKUP(DM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DM4","v":832.45912031033311},{"$f":"LOOKUP(DN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DN4","v":832.45912031033311},{"$f":"LOOKUP(DO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DO4","v":832.45912031033311},{"$f":"LOOKUP(DP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DP4","v":832.45912031033311},{"$f":"LOOKUP(DQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DQ4","v":832.45912031033311},{"$f":"LOOKUP(DR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DR4","v":832.45912031033311},{"$f":"LOOKUP(DS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DS4","v":832.45912031033311},{"$f":"LOOKUP(DT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DT4","v":832.45912031033311},{"$f":"LOOKUP(DU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DU4","v":832.45912031033311},{"$f":"LOOKUP(DV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DV4","v":832.45912031033311},{"$f":"LOOKUP(DW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DW4","v":828.10069559666636},{"$f":"LOOKUP(DX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DX4","v":828.10069559666636},{"$f":"LOOKUP(DY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DY4","v":828.10069559666636},{"$f":"LOOKUP(DZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*DZ4","v":828.10069559666636},{"$f":"LOOKUP(EA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EA4","v":828.10069559666636},{"$f":"LOOKUP(EB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EB4","v":828.10069559666636},{"$f":"LOOKUP(EC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EC4","v":828.10069559666636},{"$f":"LOOKUP(ED$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*ED4","v":828.10069559666636},{"$f":"LOOKUP(EE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EE4","v":828.10069559666636},{"$f":"LOOKUP(EF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EF4","v":828.10069559666636},{"$f":"LOOKUP(EG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EG4","v":828.10069559666636},{"$f":"LOOKUP(EH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EH4","v":828.10069559666636},{"$f":"LOOKUP(EI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EI4","v":823.74227088299961},{"$f":"LOOKUP(EJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EJ4","v":823.74227088299961},{"$f":"LOOKUP(EK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EK4","v":823.74227088299961},{"$f":"LOOKUP(EL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EL4","v":823.74227088299961},{"$f":"LOOKUP(EM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EM4","v":823.74227088299961},{"$f":"LOOKUP(EN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EN4","v":823.74227088299961},{"$f":"LOOKUP(EO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EO4","v":823.74227088299961},{"$f":"LOOKUP(EP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EP4","v":823.74227088299961},{"$f":"LOOKUP(EQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EQ4","v":823.74227088299961},{"$f":"LOOKUP(ER$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*ER4","v":823.74227088299961},{"$f":"LOOKUP(ES$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*ES4","v":823.74227088299961},{"$f":"LOOKUP(ET$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*ET4","v":823.74227088299961},{"$f":"LOOKUP(EU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EU4","v":819.38384616933297},{"$f":"LOOKUP(EV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EV4","v":819.38384616933297},{"$f":"LOOKUP(EW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EW4","v":819.38384616933297},{"$f":"LOOKUP(EX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EX4","v":819.38384616933297},{"$f":"LOOKUP(EY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EY4","v":819.38384616933297},{"$f":"LOOKUP(EZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*EZ4","v":819.38384616933297},{"$f":"LOOKUP(FA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FA4","v":819.38384616933297},{"$f":"LOOKUP(FB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FB4","v":819.38384616933297},{"$f":"LOOKUP(FC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FC4","v":819.38384616933297},{"$f":"LOOKUP(FD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FD4","v":819.38384616933297},{"$f":"LOOKUP(FE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FE4","v":819.38384616933297},{"$f":"LOOKUP(FF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FF4","v":819.38384616933297},{"$f":"LOOKUP(FG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FG4","v":815.02542145566622},{"$f":"LOOKUP(FH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FH4","v":815.02542145566622},{"$f":"LOOKUP(FI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FI4","v":815.02542145566622},{"$f":"LOOKUP(FJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FJ4","v":815.02542145566622},{"$f":"LOOKUP(FK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FK4","v":815.02542145566622},{"$f":"LOOKUP(FL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FL4","v":815.02542145566622},{"$f":"LOOKUP(FM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FM4","v":815.02542145566622},{"$f":"LOOKUP(FN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FN4","v":815.02542145566622},{"$f":"LOOKUP(FO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FO4","v":815.02542145566622},{"$f":"LOOKUP(FP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FP4","v":815.02542145566622},{"$f":"LOOKUP(FQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FQ4","v":815.02542145566622},{"$f":"LOOKUP(FR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FR4","v":815.02542145566622},{"$f":"LOOKUP(FS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FS4","v":810.66699674199947},{"$f":"LOOKUP(FT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FT4","v":810.66699674199947},{"$f":"LOOKUP(FU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FU4","v":810.66699674199947},{"$f":"LOOKUP(FV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FV4","v":810.66699674199947},{"$f":"LOOKUP(FW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FW4","v":810.66699674199947},{"$f":"LOOKUP(FX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FX4","v":810.66699674199947},{"$f":"LOOKUP(FY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FY4","v":810.66699674199947},{"$f":"LOOKUP(FZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*FZ4","v":810.66699674199947},{"$f":"LOOKUP(GA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GA4","v":810.66699674199947},{"$f":"LOOKUP(GB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GB4","v":810.66699674199947},{"$f":"LOOKUP(GC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GC4","v":810.66699674199947},{"$f":"LOOKUP(GD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GD4","v":810.66699674199947},{"$f":"LOOKUP(GE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GE4","v":806.30857202833283},{"$f":"LOOKUP(GF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GF4","v":806.30857202833283},{"$f":"LOOKUP(GG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GG4","v":806.30857202833283},{"$f":"LOOKUP(GH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GH4","v":806.30857202833283},{"$f":"LOOKUP(GI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GI4","v":806.30857202833283},{"$f":"LOOKUP(GJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GJ4","v":806.30857202833283},{"$f":"LOOKUP(GK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GK4","v":806.30857202833283},{"$f":"LOOKUP(GL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GL4","v":806.30857202833283},{"$f":"LOOKUP(GM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GM4","v":806.30857202833283},{"$f":"LOOKUP(GN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GN4","v":806.30857202833283},{"$f":"LOOKUP(GO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GO4","v":806.30857202833283},{"$f":"LOOKUP(GP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GP4","v":806.30857202833283},{"$f":"LOOKUP(GQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GQ4","v":801.95014731466608},{"$f":"LOOKUP(GR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GR4","v":801.95014731466608},{"$f":"LOOKUP(GS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GS4","v":801.95014731466608},{"$f":"LOOKUP(GT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GT4","v":801.95014731466608},{"$f":"LOOKUP(GU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GU4","v":801.95014731466608},{"$f":"LOOKUP(GV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GV4","v":801.95014731466608},{"$f":"LOOKUP(GW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GW4","v":801.95014731466608},{"$f":"LOOKUP(GX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GX4","v":801.95014731466608},{"$f":"LOOKUP(GY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GY4","v":801.95014731466608},{"$f":"LOOKUP(GZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*GZ4","v":801.95014731466608},{"$f":"LOOKUP(HA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HA4","v":801.95014731466608},{"$f":"LOOKUP(HB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HB4","v":801.95014731466608},{"$f":"LOOKUP(HC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HC4","v":797.59172260099933},{"$f":"LOOKUP(HD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HD4","v":797.59172260099933},{"$f":"LOOKUP(HE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HE4","v":797.59172260099933},{"$f":"LOOKUP(HF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HF4","v":797.59172260099933},{"$f":"LOOKUP(HG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HG4","v":797.59172260099933},{"$f":"LOOKUP(HH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HH4","v":797.59172260099933},{"$f":"LOOKUP(HI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HI4","v":797.59172260099933},{"$f":"LOOKUP(HJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HJ4","v":797.59172260099933},{"$f":"LOOKUP(HK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HK4","v":797.59172260099933},{"$f":"LOOKUP(HL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HL4","v":797.59172260099933},{"$f":"LOOKUP(HM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HM4","v":797.59172260099933},{"$f":"LOOKUP(HN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HN4","v":797.59172260099933},{"$f":"LOOKUP(HO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HO4","v":793.2332978873327},{"$f":"LOOKUP(HP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HP4","v":793.2332978873327},{"$f":"LOOKUP(HQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HQ4","v":793.2332978873327},{"$f":"LOOKUP(HR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HR4","v":793.2332978873327},{"$f":"LOOKUP(HS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HS4","v":793.2332978873327},{"$f":"LOOKUP(HT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HT4","v":793.2332978873327},{"$f":"LOOKUP(HU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HU4","v":793.2332978873327},{"$f":"LOOKUP(HV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HV4","v":793.2332978873327},{"$f":"LOOKUP(HW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HW4","v":793.2332978873327},{"$f":"LOOKUP(HX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HX4","v":793.2332978873327},{"$f":"LOOKUP(HY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HY4","v":793.2332978873327},{"$f":"LOOKUP(HZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*HZ4","v":793.2332978873327},{"$f":"LOOKUP(IA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IA4","v":788.87487317366595},{"$f":"LOOKUP(IB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IB4","v":788.87487317366595},{"$f":"LOOKUP(IC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IC4","v":788.87487317366595},{"$f":"LOOKUP(ID$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*ID4","v":788.87487317366595},{"$f":"LOOKUP(IE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IE4","v":788.87487317366595},{"$f":"LOOKUP(IF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IF4","v":788.87487317366595},{"$f":"LOOKUP(IG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IG4","v":788.87487317366595},{"$f":"LOOKUP(IH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IH4","v":788.87487317366595},{"$f":"LOOKUP(II$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*II4","v":788.87487317366595},{"$f":"LOOKUP(IJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IJ4","v":788.87487317366595},{"$f":"LOOKUP(IK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IK4","v":788.87487317366595},{"$f":"LOOKUP(IL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IL4","v":788.87487317366595},{"$f":"LOOKUP(IM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IM4","v":784.5164484599992},{"$f":"LOOKUP(IN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IN4","v":784.5164484599992},{"$f":"LOOKUP(IO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IO4","v":784.5164484599992},{"$f":"LOOKUP(IP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IP4","v":784.5164484599992},{"$f":"LOOKUP(IQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IQ4","v":784.5164484599992},{"$f":"LOOKUP(IR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IR4","v":784.5164484599992},{"$f":"LOOKUP(IS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IS4","v":784.5164484599992},{"$f":"LOOKUP(IT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IT4","v":784.5164484599992},{"$f":"LOOKUP(IU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IU4","v":784.5164484599992},{"$f":"LOOKUP(IV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IV4","v":784.5164484599992},{"$f":"LOOKUP(IW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IW4","v":784.5164484599992},{"$f":"LOOKUP(IX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IX4","v":784.5164484599992},{"$f":"LOOKUP(IY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IY4","v":780.15802374633256},{"$f":"LOOKUP(IZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*IZ4","v":780.15802374633256},{"$f":"LOOKUP(JA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JA4","v":780.15802374633256},{"$f":"LOOKUP(JB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JB4","v":780.15802374633256},{"$f":"LOOKUP(JC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JC4","v":780.15802374633256},{"$f":"LOOKUP(JD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JD4","v":780.15802374633256},{"$f":"LOOKUP(JE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JE4","v":780.15802374633256},{"$f":"LOOKUP(JF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JF4","v":780.15802374633256},{"$f":"LOOKUP(JG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JG4","v":780.15802374633256},{"$f":"LOOKUP(JH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JH4","v":780.15802374633256},{"$f":"LOOKUP(JI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JI4","v":780.15802374633256},{"$f":"LOOKUP(JJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JJ4","v":780.15802374633256},{"$f":"LOOKUP(JK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JK4","v":775.79959903266581},{"$f":"LOOKUP(JL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JL4","v":775.79959903266581},{"$f":"LOOKUP(JM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JM4","v":775.79959903266581},{"$f":"LOOKUP(JN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JN4","v":775.79959903266581},{"$f":"LOOKUP(JO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JO4","v":775.79959903266581},{"$f":"LOOKUP(JP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JP4","v":775.79959903266581},{"$f":"LOOKUP(JQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JQ4","v":775.79959903266581},{"$f":"LOOKUP(JR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JR4","v":775.79959903266581},{"$f":"LOOKUP(JS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JS4","v":775.79959903266581},{"$f":"LOOKUP(JT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JT4","v":775.79959903266581},{"$f":"LOOKUP(JU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JU4","v":775.79959903266581},{"$f":"LOOKUP(JV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JV4","v":775.79959903266581},{"$f":"LOOKUP(JW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JW4","v":771.44117431899906},{"$f":"LOOKUP(JX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JX4","v":771.44117431899906},{"$f":"LOOKUP(JY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JY4","v":771.44117431899906},{"$f":"LOOKUP(JZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*JZ4","v":771.44117431899906},{"$f":"LOOKUP(KA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KA4","v":771.44117431899906},{"$f":"LOOKUP(KB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KB4","v":771.44117431899906},{"$f":"LOOKUP(KC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KC4","v":771.44117431899906},{"$f":"LOOKUP(KD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KD4","v":771.44117431899906},{"$f":"LOOKUP(KE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KE4","v":771.44117431899906},{"$f":"LOOKUP(KF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KF4","v":771.44117431899906},{"$f":"LOOKUP(KG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KG4","v":771.44117431899906},{"$f":"LOOKUP(KH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KH4","v":771.44117431899906},{"$f":"LOOKUP(KI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KI4","v":767.08274960533242},{"$f":"LOOKUP(KJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KJ4","v":767.08274960533242},{"$f":"LOOKUP(KK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KK4","v":767.08274960533242},{"$f":"LOOKUP(KL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KL4","v":767.08274960533242},{"$f":"LOOKUP(KM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KM4","v":767.08274960533242},{"$f":"LOOKUP(KN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KN4","v":767.08274960533242},{"$f":"LOOKUP(KO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KO4","v":767.08274960533242},{"$f":"LOOKUP(KP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KP4","v":767.08274960533242},{"$f":"LOOKUP(KQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KQ4","v":767.08274960533242},{"$f":"LOOKUP(KR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KR4","v":767.08274960533242},{"$f":"LOOKUP(KS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KS4","v":767.08274960533242},{"$f":"LOOKUP(KT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KT4","v":767.08274960533242},{"$f":"LOOKUP(KU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KU4","v":762.72432489166567},{"$f":"LOOKUP(KV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KV4","v":762.72432489166567},{"$f":"LOOKUP(KW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KW4","v":762.72432489166567},{"$f":"LOOKUP(KX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KX4","v":762.72432489166567},{"$f":"LOOKUP(KY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KY4","v":762.72432489166567},{"$f":"LOOKUP(KZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*KZ4","v":762.72432489166567},{"$f":"LOOKUP(LA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LA4","v":762.72432489166567},{"$f":"LOOKUP(LB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LB4","v":762.72432489166567},{"$f":"LOOKUP(LC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LC4","v":762.72432489166567},{"$f":"LOOKUP(LD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LD4","v":762.72432489166567},{"$f":"LOOKUP(LE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LE4","v":762.72432489166567},{"$f":"LOOKUP(LF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LF4","v":762.72432489166567},{"$f":"LOOKUP(LG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LG4","v":758.36590017799892},{"$f":"LOOKUP(LH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LH4","v":758.36590017799892},{"$f":"LOOKUP(LI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LI4","v":758.36590017799892},{"$f":"LOOKUP(LJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LJ4","v":758.36590017799892},{"$f":"LOOKUP(LK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LK4","v":758.36590017799892},{"$f":"LOOKUP(LL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LL4","v":758.36590017799892},{"$f":"LOOKUP(LM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LM4","v":758.36590017799892},{"$f":"LOOKUP(LN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LN4","v":758.36590017799892},{"$f":"LOOKUP(LO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LO4","v":758.36590017799892},{"$f":"LOOKUP(LP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LP4","v":758.36590017799892},{"$f":"LOOKUP(LQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LQ4","v":758.36590017799892},{"$f":"LOOKUP(LR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LR4","v":758.36590017799892},{"$f":"LOOKUP(LS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LS4","v":754.00747546433229},{"$f":"LOOKUP(LT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LT4","v":754.00747546433229},{"$f":"LOOKUP(LU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LU4","v":754.00747546433229},{"$f":"LOOKUP(LV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LV4","v":754.00747546433229},{"$f":"LOOKUP(LW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LW4","v":754.00747546433229},{"$f":"LOOKUP(LX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LX4","v":754.00747546433229},{"$f":"LOOKUP(LY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LY4","v":754.00747546433229},{"$f":"LOOKUP(LZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*LZ4","v":754.00747546433229},{"$f":"LOOKUP(MA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MA4","v":754.00747546433229},{"$f":"LOOKUP(MB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MB4","v":754.00747546433229},{"$f":"LOOKUP(MC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MC4","v":754.00747546433229},{"$f":"LOOKUP(MD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MD4","v":754.00747546433229},{"$f":"LOOKUP(ME$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*ME4","v":749.64905075066554},{"$f":"LOOKUP(MF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MF4","v":749.64905075066554},{"$f":"LOOKUP(MG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MG4","v":749.64905075066554},{"$f":"LOOKUP(MH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MH4","v":749.64905075066554},{"$f":"LOOKUP(MI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MI4","v":749.64905075066554},{"$f":"LOOKUP(MJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MJ4","v":749.64905075066554},{"$f":"LOOKUP(MK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MK4","v":749.64905075066554},{"$f":"LOOKUP(ML$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*ML4","v":749.64905075066554},{"$f":"LOOKUP(MM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MM4","v":749.64905075066554},{"$f":"LOOKUP(MN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MN4","v":749.64905075066554},{"$f":"LOOKUP(MO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MO4","v":749.64905075066554},{"$f":"LOOKUP(MP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MP4","v":749.64905075066554},{"$f":"LOOKUP(MQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MQ4","v":745.29062603699879},{"$f":"LOOKUP(MR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MR4","v":745.29062603699879},{"$f":"LOOKUP(MS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MS4","v":745.29062603699879},{"$f":"LOOKUP(MT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MT4","v":745.29062603699879},{"$f":"LOOKUP(MU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MU4","v":745.29062603699879},{"$f":"LOOKUP(MV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MV4","v":745.29062603699879},{"$f":"LOOKUP(MW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MW4","v":745.29062603699879},{"$f":"LOOKUP(MX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MX4","v":745.29062603699879},{"$f":"LOOKUP(MY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MY4","v":745.29062603699879},{"$f":"LOOKUP(MZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*MZ4","v":745.29062603699879},{"$f":"LOOKUP(NA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*NA4","v":745.29062603699879},{"$f":"LOOKUP(NB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*NB4","v":745.29062603699879},{"$f":"LOOKUP(NC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*NC4","v":740.93220132333215},{"$f":"LOOKUP(ND$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*ND4","v":740.93220132333215},{"$f":"LOOKUP(NE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*NE4","v":740.93220132333215},{"$f":"LOOKUP(NF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*NF4","v":740.93220132333215},{"$f":"LOOKUP(NG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*NG4","v":740.93220132333215},{"$f":"LOOKUP(NH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*NH4","v":0},{"$f":"LOOKUP(NI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*NI4","v":0},{"$f":"LOOKUP(NJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*NJ4","v":0},{"$f":"LOOKUP(NK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*NK4","v":0},{"$f":"LOOKUP(NL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*NL4","v":0},{"$f":"LOOKUP(NM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*NM4","v":0},{"$f":"LOOKUP(NN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$O:$O)/12*NN4","v":0}]
[null,null,"Production - 1 Year P99",null,null,null,{"$f":"LOOKUP(G$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*G4","v":0},{"$f":"LOOKUP(H$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*H4","v":0},{"$f":"LOOKUP(I$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*I4","v":0},{"$f":"LOOKUP(J$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*J4","v":0},{"$f":"LOOKUP(K$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*K4","v":0},{"$f":"LOOKUP(L$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*L4","v":740.01923360224009},{"$f":"LOOKUP(M$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*M4","v":740.01923360224009},{"$f":"LOOKUP(N$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*N4","v":740.01923360224009},{"$f":"LOOKUP(O$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*O4","v":740.01923360224009},{"$f":"LOOKUP(P$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*P4","v":740.01923360224009},{"$f":"LOOKUP(Q$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*Q4","v":740.01923360224009},{"$f":"LOOKUP(R$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*R4","v":740.01923360224009},{"$f":"LOOKUP(S$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*S4","v":736.31913743422899},{"$f":"LOOKUP(T$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*T4","v":736.31913743422899},{"$f":"LOOKUP(U$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*U4","v":736.31913743422899},{"$f":"LOOKUP(V$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*V4","v":736.31913743422899},{"$f":"LOOKUP(W$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*W4","v":736.31913743422899},{"$f":"LOOKUP(X$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*X4","v":736.31913743422899},{"$f":"LOOKUP(Y$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*Y4","v":736.31913743422899},{"$f":"LOOKUP(Z$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*Z4","v":736.31913743422899},{"$f":"LOOKUP(AA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AA4","v":736.31913743422899},{"$f":"LOOKUP(AB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AB4","v":736.31913743422899},{"$f":"LOOKUP(AC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AC4","v":736.31913743422899},{"$f":"LOOKUP(AD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AD4","v":736.31913743422899},{"$f":"LOOKUP(AE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AE4","v":732.61904126621778},{"$f":"LOOKUP(AF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AF4","v":732.61904126621778},{"$f":"LOOKUP(AG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AG4","v":732.61904126621778},{"$f":"LOOKUP(AH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AH4","v":732.61904126621778},{"$f":"LOOKUP(AI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AI4","v":732.61904126621778},{"$f":"LOOKUP(AJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AJ4","v":732.61904126621778},{"$f":"LOOKUP(AK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AK4","v":732.61904126621778},{"$f":"LOOKUP(AL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AL4","v":732.61904126621778},{"$f":"LOOKUP(AM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AM4","v":732.61904126621778},{"$f":"LOOKUP(AN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AN4","v":732.61904126621778},{"$f":"LOOKUP(AO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AO4","v":732.61904126621778},{"$f":"LOOKUP(AP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AP4","v":732.61904126621778},{"$f":"LOOKUP(AQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AQ4","v":728.91894509820668},{"$f":"LOOKUP(AR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AR4","v":728.91894509820668},{"$f":"LOOKUP(AS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AS4","v":728.91894509820668},{"$f":"LOOKUP(AT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AT4","v":728.91894509820668},{"$f":"LOOKUP(AU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AU4","v":728.91894509820668},{"$f":"LOOKUP(AV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AV4","v":728.91894509820668},{"$f":"LOOKUP(AW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AW4","v":728.91894509820668},{"$f":"LOOKUP(AX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AX4","v":728.91894509820668},{"$f":"LOOKUP(AY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AY4","v":728.91894509820668},{"$f":"LOOKUP(AZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*AZ4","v":728.91894509820668},{"$f":"LOOKUP(BA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BA4","v":728.91894509820668},{"$f":"LOOKUP(BB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BB4","v":728.91894509820668},{"$f":"LOOKUP(BC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BC4","v":725.21884893019558},{"$f":"LOOKUP(BD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BD4","v":725.21884893019558},{"$f":"LOOKUP(BE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BE4","v":725.21884893019558},{"$f":"LOOKUP(BF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BF4","v":725.21884893019558},{"$f":"LOOKUP(BG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BG4","v":725.21884893019558},{"$f":"LOOKUP(BH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BH4","v":725.21884893019558},{"$f":"LOOKUP(BI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BI4","v":725.21884893019558},{"$f":"LOOKUP(BJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BJ4","v":725.21884893019558},{"$f":"LOOKUP(BK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BK4","v":725.21884893019558},{"$f":"LOOKUP(BL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BL4","v":725.21884893019558},{"$f":"LOOKUP(BM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BM4","v":725.21884893019558},{"$f":"LOOKUP(BN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BN4","v":725.21884893019558},{"$f":"LOOKUP(BO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BO4","v":721.51875276218436},{"$f":"LOOKUP(BP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BP4","v":721.51875276218436},{"$f":"LOOKUP(BQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BQ4","v":721.51875276218436},{"$f":"LOOKUP(BR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BR4","v":721.51875276218436},{"$f":"LOOKUP(BS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BS4","v":721.51875276218436},{"$f":"LOOKUP(BT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BT4","v":721.51875276218436},{"$f":"LOOKUP(BU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BU4","v":721.51875276218436},{"$f":"LOOKUP(BV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BV4","v":721.51875276218436},{"$f":"LOOKUP(BW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BW4","v":721.51875276218436},{"$f":"LOOKUP(BX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BX4","v":721.51875276218436},{"$f":"LOOKUP(BY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BY4","v":721.51875276218436},{"$f":"LOOKUP(BZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*BZ4","v":721.51875276218436},{"$f":"LOOKUP(CA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CA4","v":717.81865659417326},{"$f":"LOOKUP(CB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CB4","v":717.81865659417326},{"$f":"LOOKUP(CC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CC4","v":717.81865659417326},{"$f":"LOOKUP(CD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CD4","v":717.81865659417326},{"$f":"LOOKUP(CE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CE4","v":717.81865659417326},{"$f":"LOOKUP(CF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CF4","v":717.81865659417326},{"$f":"LOOKUP(CG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CG4","v":717.81865659417326},{"$f":"LOOKUP(CH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CH4","v":717.81865659417326},{"$f":"LOOKUP(CI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CI4","v":717.81865659417326},{"$f":"LOOKUP(CJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CJ4","v":717.81865659417326},{"$f":"LOOKUP(CK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CK4","v":717.81865659417326},{"$f":"LOOKUP(CL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CL4","v":717.81865659417326},{"$f":"LOOKUP(CM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CM4","v":714.11856042616216},{"$f":"LOOKUP(CN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CN4","v":714.11856042616216},{"$f":"LOOKUP(CO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CO4","v":714.11856042616216},{"$f":"LOOKUP(CP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CP4","v":714.11856042616216},{"$f":"LOOKUP(CQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CQ4","v":714.11856042616216},{"$f":"LOOKUP(CR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CR4","v":714.11856042616216},{"$f":"LOOKUP(CS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CS4","v":714.11856042616216},{"$f":"LOOKUP(CT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CT4","v":714.11856042616216},{"$f":"LOOKUP(CU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CU4","v":714.11856042616216},{"$f":"LOOKUP(CV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CV4","v":714.11856042616216},{"$f":"LOOKUP(CW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CW4","v":714.11856042616216},{"$f":"LOOKUP(CX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CX4","v":714.11856042616216},{"$f":"LOOKUP(CY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CY4","v":710.41846425815095},{"$f":"LOOKUP(CZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*CZ4","v":710.41846425815095},{"$f":"LOOKUP(DA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DA4","v":710.41846425815095},{"$f":"LOOKUP(DB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DB4","v":710.41846425815095},{"$f":"LOOKUP(DC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DC4","v":710.41846425815095},{"$f":"LOOKUP(DD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DD4","v":710.41846425815095},{"$f":"LOOKUP(DE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DE4","v":710.41846425815095},{"$f":"LOOKUP(DF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DF4","v":710.41846425815095},{"$f":"LOOKUP(DG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DG4","v":710.41846425815095},{"$f":"LOOKUP(DH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DH4","v":710.41846425815095},{"$f":"LOOKUP(DI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DI4","v":710.41846425815095},{"$f":"LOOKUP(DJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DJ4","v":710.41846425815095},{"$f":"LOOKUP(DK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DK4","v":706.71836809013985},{"$f":"LOOKUP(DL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DL4","v":706.71836809013985},{"$f":"LOOKUP(DM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DM4","v":706.71836809013985},{"$f":"LOOKUP(DN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DN4","v":706.71836809013985},{"$f":"LOOKUP(DO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DO4","v":706.71836809013985},{"$f":"LOOKUP(DP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DP4","v":706.71836809013985},{"$f":"LOOKUP(DQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DQ4","v":706.71836809013985},{"$f":"LOOKUP(DR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DR4","v":706.71836809013985},{"$f":"LOOKUP(DS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DS4","v":706.71836809013985},{"$f":"LOOKUP(DT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DT4","v":706.71836809013985},{"$f":"LOOKUP(DU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DU4","v":706.71836809013985},{"$f":"LOOKUP(DV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DV4","v":706.71836809013985},{"$f":"LOOKUP(DW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DW4","v":703.01827192212875},{"$f":"LOOKUP(DX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DX4","v":703.01827192212875},{"$f":"LOOKUP(DY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DY4","v":703.01827192212875},{"$f":"LOOKUP(DZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*DZ4","v":703.01827192212875},{"$f":"LOOKUP(EA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EA4","v":703.01827192212875},{"$f":"LOOKUP(EB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EB4","v":703.01827192212875},{"$f":"LOOKUP(EC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EC4","v":703.01827192212875},{"$f":"LOOKUP(ED$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*ED4","v":703.01827192212875},{"$f":"LOOKUP(EE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EE4","v":703.01827192212875},{"$f":"LOOKUP(EF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EF4","v":703.01827192212875},{"$f":"LOOKUP(EG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EG4","v":703.01827192212875},{"$f":"LOOKUP(EH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EH4","v":703.01827192212875},{"$f":"LOOKUP(EI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EI4","v":699.31817575411753},{"$f":"LOOKUP(EJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EJ4","v":699.31817575411753},{"$f":"LOOKUP(EK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EK4","v":699.31817575411753},{"$f":"LOOKUP(EL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EL4","v":699.31817575411753},{"$f":"LOOKUP(EM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EM4","v":699.31817575411753},{"$f":"LOOKUP(EN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EN4","v":699.31817575411753},{"$f":"LOOKUP(EO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EO4","v":699.31817575411753},{"$f":"LOOKUP(EP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EP4","v":699.31817575411753},{"$f":"LOOKUP(EQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EQ4","v":699.31817575411753},{"$f":"LOOKUP(ER$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*ER4","v":699.31817575411753},{"$f":"LOOKUP(ES$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*ES4","v":699.31817575411753},{"$f":"LOOKUP(ET$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*ET4","v":699.31817575411753},{"$f":"LOOKUP(EU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EU4","v":695.61807958610643},{"$f":"LOOKUP(EV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EV4","v":695.61807958610643},{"$f":"LOOKUP(EW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EW4","v":695.61807958610643},{"$f":"LOOKUP(EX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EX4","v":695.61807958610643},{"$f":"LOOKUP(EY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EY4","v":695.61807958610643},{"$f":"LOOKUP(EZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*EZ4","v":695.61807958610643},{"$f":"LOOKUP(FA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FA4","v":695.61807958610643},{"$f":"LOOKUP(FB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FB4","v":695.61807958610643},{"$f":"LOOKUP(FC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FC4","v":695.61807958610643},{"$f":"LOOKUP(FD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FD4","v":695.61807958610643},{"$f":"LOOKUP(FE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FE4","v":695.61807958610643},{"$f":"LOOKUP(FF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FF4","v":695.61807958610643},{"$f":"LOOKUP(FG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FG4","v":691.91798341809533},{"$f":"LOOKUP(FH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FH4","v":691.91798341809533},{"$f":"LOOKUP(FI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FI4","v":691.91798341809533},{"$f":"LOOKUP(FJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FJ4","v":691.91798341809533},{"$f":"LOOKUP(FK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FK4","v":691.91798341809533},{"$f":"LOOKUP(FL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FL4","v":691.91798341809533},{"$f":"LOOKUP(FM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FM4","v":691.91798341809533},{"$f":"LOOKUP(FN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FN4","v":691.91798341809533},{"$f":"LOOKUP(FO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FO4","v":691.91798341809533},{"$f":"LOOKUP(FP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FP4","v":691.91798341809533},{"$f":"LOOKUP(FQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FQ4","v":691.91798341809533},{"$f":"LOOKUP(FR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FR4","v":691.91798341809533},{"$f":"LOOKUP(FS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FS4","v":688.21788725008412},{"$f":"LOOKUP(FT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FT4","v":688.21788725008412},{"$f":"LOOKUP(FU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FU4","v":688.21788725008412},{"$f":"LOOKUP(FV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FV4","v":688.21788725008412},{"$f":"LOOKUP(FW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FW4","v":688.21788725008412},{"$f":"LOOKUP(FX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FX4","v":688.21788725008412},{"$f":"LOOKUP(FY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FY4","v":688.21788725008412},{"$f":"LOOKUP(FZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*FZ4","v":688.21788725008412},{"$f":"LOOKUP(GA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GA4","v":688.21788725008412},{"$f":"LOOKUP(GB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GB4","v":688.21788725008412},{"$f":"LOOKUP(GC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GC4","v":688.21788725008412},{"$f":"LOOKUP(GD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GD4","v":688.21788725008412},{"$f":"LOOKUP(GE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GE4","v":684.51779108207302},{"$f":"LOOKUP(GF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GF4","v":684.51779108207302},{"$f":"LOOKUP(GG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GG4","v":684.51779108207302},{"$f":"LOOKUP(GH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GH4","v":684.51779108207302},{"$f":"LOOKUP(GI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GI4","v":684.51779108207302},{"$f":"LOOKUP(GJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GJ4","v":684.51779108207302},{"$f":"LOOKUP(GK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GK4","v":684.51779108207302},{"$f":"LOOKUP(GL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GL4","v":684.51779108207302},{"$f":"LOOKUP(GM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GM4","v":684.51779108207302},{"$f":"LOOKUP(GN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GN4","v":684.51779108207302},{"$f":"LOOKUP(GO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GO4","v":684.51779108207302},{"$f":"LOOKUP(GP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GP4","v":684.51779108207302},{"$f":"LOOKUP(GQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GQ4","v":680.8176949140618},{"$f":"LOOKUP(GR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GR4","v":680.8176949140618},{"$f":"LOOKUP(GS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GS4","v":680.8176949140618},{"$f":"LOOKUP(GT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GT4","v":680.8176949140618},{"$f":"LOOKUP(GU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GU4","v":680.8176949140618},{"$f":"LOOKUP(GV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GV4","v":680.8176949140618},{"$f":"LOOKUP(GW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GW4","v":680.8176949140618},{"$f":"LOOKUP(GX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GX4","v":680.8176949140618},{"$f":"LOOKUP(GY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GY4","v":680.8176949140618},{"$f":"LOOKUP(GZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*GZ4","v":680.8176949140618},{"$f":"LOOKUP(HA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HA4","v":680.8176949140618},{"$f":"LOOKUP(HB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HB4","v":680.8176949140618},{"$f":"LOOKUP(HC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HC4","v":677.11759874605059},{"$f":"LOOKUP(HD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HD4","v":677.11759874605059},{"$f":"LOOKUP(HE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HE4","v":677.11759874605059},{"$f":"LOOKUP(HF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HF4","v":677.11759874605059},{"$f":"LOOKUP(HG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HG4","v":677.11759874605059},{"$f":"LOOKUP(HH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HH4","v":677.11759874605059},{"$f":"LOOKUP(HI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HI4","v":677.11759874605059},{"$f":"LOOKUP(HJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HJ4","v":677.11759874605059},{"$f":"LOOKUP(HK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HK4","v":677.11759874605059},{"$f":"LOOKUP(HL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HL4","v":677.11759874605059},{"$f":"LOOKUP(HM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HM4","v":677.11759874605059},{"$f":"LOOKUP(HN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HN4","v":677.11759874605059},{"$f":"LOOKUP(HO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HO4","v":673.41750257803938},{"$f":"LOOKUP(HP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HP4","v":673.41750257803938},{"$f":"LOOKUP(HQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HQ4","v":673.41750257803938},{"$f":"LOOKUP(HR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HR4","v":673.41750257803938},{"$f":"LOOKUP(HS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HS4","v":673.41750257803938},{"$f":"LOOKUP(HT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HT4","v":673.41750257803938},{"$f":"LOOKUP(HU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HU4","v":673.41750257803938},{"$f":"LOOKUP(HV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HV4","v":673.41750257803938},{"$f":"LOOKUP(HW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HW4","v":673.41750257803938},{"$f":"LOOKUP(HX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HX4","v":673.41750257803938},{"$f":"LOOKUP(HY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HY4","v":673.41750257803938},{"$f":"LOOKUP(HZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*HZ4","v":673.41750257803938},{"$f":"LOOKUP(IA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IA4","v":669.71740641002816},{"$f":"LOOKUP(IB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IB4","v":669.71740641002816},{"$f":"LOOKUP(IC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IC4","v":669.71740641002816},{"$f":"LOOKUP(ID$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*ID4","v":669.71740641002816},{"$f":"LOOKUP(IE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IE4","v":669.71740641002816},{"$f":"LOOKUP(IF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IF4","v":669.71740641002816},{"$f":"LOOKUP(IG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IG4","v":669.71740641002816},{"$f":"LOOKUP(IH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IH4","v":669.71740641002816},{"$f":"LOOKUP(II$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*II4","v":669.71740641002816},{"$f":"LOOKUP(IJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IJ4","v":669.71740641002816},{"$f":"LOOKUP(IK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IK4","v":669.71740641002816},{"$f":"LOOKUP(IL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IL4","v":669.71740641002816},{"$f":"LOOKUP(IM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IM4","v":666.01731024201695},{"$f":"LOOKUP(IN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IN4","v":666.01731024201695},{"$f":"LOOKUP(IO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IO4","v":666.01731024201695},{"$f":"LOOKUP(IP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IP4","v":666.01731024201695},{"$f":"LOOKUP(IQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IQ4","v":666.01731024201695},{"$f":"LOOKUP(IR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IR4","v":666.01731024201695},{"$f":"LOOKUP(IS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IS4","v":666.01731024201695},{"$f":"LOOKUP(IT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IT4","v":666.01731024201695},{"$f":"LOOKUP(IU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IU4","v":666.01731024201695},{"$f":"LOOKUP(IV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IV4","v":666.01731024201695},{"$f":"LOOKUP(IW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IW4","v":666.01731024201695},{"$f":"LOOKUP(IX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IX4","v":666.01731024201695},{"$f":"LOOKUP(IY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IY4","v":662.31721407400573},{"$f":"LOOKUP(IZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*IZ4","v":662.31721407400573},{"$f":"LOOKUP(JA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JA4","v":662.31721407400573},{"$f":"LOOKUP(JB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JB4","v":662.31721407400573},{"$f":"LOOKUP(JC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JC4","v":662.31721407400573},{"$f":"LOOKUP(JD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JD4","v":662.31721407400573},{"$f":"LOOKUP(JE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JE4","v":662.31721407400573},{"$f":"LOOKUP(JF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JF4","v":662.31721407400573},{"$f":"LOOKUP(JG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JG4","v":662.31721407400573},{"$f":"LOOKUP(JH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JH4","v":662.31721407400573},{"$f":"LOOKUP(JI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JI4","v":662.31721407400573},{"$f":"LOOKUP(JJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JJ4","v":662.31721407400573},{"$f":"LOOKUP(JK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JK4","v":658.61711790599452},{"$f":"LOOKUP(JL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JL4","v":658.61711790599452},{"$f":"LOOKUP(JM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JM4","v":658.61711790599452},{"$f":"LOOKUP(JN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JN4","v":658.61711790599452},{"$f":"LOOKUP(JO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JO4","v":658.61711790599452},{"$f":"LOOKUP(JP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JP4","v":658.61711790599452},{"$f":"LOOKUP(JQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JQ4","v":658.61711790599452},{"$f":"LOOKUP(JR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JR4","v":658.61711790599452},{"$f":"LOOKUP(JS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JS4","v":658.61711790599452},{"$f":"LOOKUP(JT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JT4","v":658.61711790599452},{"$f":"LOOKUP(JU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JU4","v":658.61711790599452},{"$f":"LOOKUP(JV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JV4","v":658.61711790599452},{"$f":"LOOKUP(JW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JW4","v":654.9170217379833},{"$f":"LOOKUP(JX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JX4","v":654.9170217379833},{"$f":"LOOKUP(JY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JY4","v":654.9170217379833},{"$f":"LOOKUP(JZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*JZ4","v":654.9170217379833},{"$f":"LOOKUP(KA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KA4","v":654.9170217379833},{"$f":"LOOKUP(KB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KB4","v":654.9170217379833},{"$f":"LOOKUP(KC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KC4","v":654.9170217379833},{"$f":"LOOKUP(KD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KD4","v":654.9170217379833},{"$f":"LOOKUP(KE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KE4","v":654.9170217379833},{"$f":"LOOKUP(KF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KF4","v":654.9170217379833},{"$f":"LOOKUP(KG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KG4","v":654.9170217379833},{"$f":"LOOKUP(KH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KH4","v":654.9170217379833},{"$f":"LOOKUP(KI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KI4","v":651.21692556997209},{"$f":"LOOKUP(KJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KJ4","v":651.21692556997209},{"$f":"LOOKUP(KK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KK4","v":651.21692556997209},{"$f":"LOOKUP(KL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KL4","v":651.21692556997209},{"$f":"LOOKUP(KM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KM4","v":651.21692556997209},{"$f":"LOOKUP(KN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KN4","v":651.21692556997209},{"$f":"LOOKUP(KO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KO4","v":651.21692556997209},{"$f":"LOOKUP(KP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KP4","v":651.21692556997209},{"$f":"LOOKUP(KQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KQ4","v":651.21692556997209},{"$f":"LOOKUP(KR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KR4","v":651.21692556997209},{"$f":"LOOKUP(KS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KS4","v":651.21692556997209},{"$f":"LOOKUP(KT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KT4","v":651.21692556997209},{"$f":"LOOKUP(KU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KU4","v":647.51682940196088},{"$f":"LOOKUP(KV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KV4","v":647.51682940196088},{"$f":"LOOKUP(KW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KW4","v":647.51682940196088},{"$f":"LOOKUP(KX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KX4","v":647.51682940196088},{"$f":"LOOKUP(KY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KY4","v":647.51682940196088},{"$f":"LOOKUP(KZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*KZ4","v":647.51682940196088},{"$f":"LOOKUP(LA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LA4","v":647.51682940196088},{"$f":"LOOKUP(LB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LB4","v":647.51682940196088},{"$f":"LOOKUP(LC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LC4","v":647.51682940196088},{"$f":"LOOKUP(LD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LD4","v":647.51682940196088},{"$f":"LOOKUP(LE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LE4","v":647.51682940196088},{"$f":"LOOKUP(LF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LF4","v":647.51682940196088},{"$f":"LOOKUP(LG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LG4","v":643.81673323394966},{"$f":"LOOKUP(LH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LH4","v":643.81673323394966},{"$f":"LOOKUP(LI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LI4","v":643.81673323394966},{"$f":"LOOKUP(LJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LJ4","v":643.81673323394966},{"$f":"LOOKUP(LK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LK4","v":643.81673323394966},{"$f":"LOOKUP(LL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LL4","v":643.81673323394966},{"$f":"LOOKUP(LM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LM4","v":643.81673323394966},{"$f":"LOOKUP(LN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LN4","v":643.81673323394966},{"$f":"LOOKUP(LO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LO4","v":643.81673323394966},{"$f":"LOOKUP(LP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LP4","v":643.81673323394966},{"$f":"LOOKUP(LQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LQ4","v":643.81673323394966},{"$f":"LOOKUP(LR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LR4","v":643.81673323394966},{"$f":"LOOKUP(LS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LS4","v":640.11663706593845},{"$f":"LOOKUP(LT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LT4","v":640.11663706593845},{"$f":"LOOKUP(LU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LU4","v":640.11663706593845},{"$f":"LOOKUP(LV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LV4","v":640.11663706593845},{"$f":"LOOKUP(LW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LW4","v":640.11663706593845},{"$f":"LOOKUP(LX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LX4","v":640.11663706593845},{"$f":"LOOKUP(LY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LY4","v":640.11663706593845},{"$f":"LOOKUP(LZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*LZ4","v":640.11663706593845},{"$f":"LOOKUP(MA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MA4","v":640.11663706593845},{"$f":"LOOKUP(MB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MB4","v":640.11663706593845},{"$f":"LOOKUP(MC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MC4","v":640.11663706593845},{"$f":"LOOKUP(MD$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MD4","v":640.11663706593845},{"$f":"LOOKUP(ME$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*ME4","v":636.41654089792723},{"$f":"LOOKUP(MF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MF4","v":636.41654089792723},{"$f":"LOOKUP(MG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MG4","v":636.41654089792723},{"$f":"LOOKUP(MH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MH4","v":636.41654089792723},{"$f":"LOOKUP(MI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MI4","v":636.41654089792723},{"$f":"LOOKUP(MJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MJ4","v":636.41654089792723},{"$f":"LOOKUP(MK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MK4","v":636.41654089792723},{"$f":"LOOKUP(ML$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*ML4","v":636.41654089792723},{"$f":"LOOKUP(MM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MM4","v":636.41654089792723},{"$f":"LOOKUP(MN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MN4","v":636.41654089792723},{"$f":"LOOKUP(MO$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MO4","v":636.41654089792723},{"$f":"LOOKUP(MP$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MP4","v":636.41654089792723},{"$f":"LOOKUP(MQ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MQ4","v":632.71644472991602},{"$f":"LOOKUP(MR$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MR4","v":632.71644472991602},{"$f":"LOOKUP(MS$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MS4","v":632.71644472991602},{"$f":"LOOKUP(MT$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MT4","v":632.71644472991602},{"$f":"LOOKUP(MU$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MU4","v":632.71644472991602},{"$f":"LOOKUP(MV$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MV4","v":632.71644472991602},{"$f":"LOOKUP(MW$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MW4","v":632.71644472991602},{"$f":"LOOKUP(MX$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MX4","v":632.71644472991602},{"$f":"LOOKUP(MY$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MY4","v":632.71644472991602},{"$f":"LOOKUP(MZ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*MZ4","v":632.71644472991602},{"$f":"LOOKUP(NA$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*NA4","v":632.71644472991602},{"$f":"LOOKUP(NB$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*NB4","v":632.71644472991602},{"$f":"LOOKUP(NC$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*NC4","v":629.01634856190481},{"$f":"LOOKUP(ND$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*ND4","v":629.01634856190481},{"$f":"LOOKUP(NE$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*NE4","v":629.01634856190481},{"$f":"LOOKUP(NF$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*NF4","v":629.01634856190481},{"$f":"LOOKUP(NG$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*NG4","v":629.01634856190481},{"$f":"LOOKUP(NH$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*NH4","v":0},{"$f":"LOOKUP(NI$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*NI4","v":0},{"$f":"LOOKUP(NJ$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*NJ4","v":0},{"$f":"LOOKUP(NK$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*NK4","v":0},{"$f":"LOOKUP(NL$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*NL4","v":0},{"$f":"LOOKUP(NM$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*NM4","v":0},{"$f":"LOOKUP(NN$3,'Kwh Estimate'!$L:$L,'Kwh Estimate'!$S:$S)/12*NN4","v":0}]
[null,null,"P99/P50",null,null,null,{"$f":"IF(G7,G8/G7)","v":false},{"$f":"IF(H7,H8/H7)","v":false},false,false,false,0.84895264025299022,0.84895264025299022,0.84895264025299022,0.84895264025299022,0.84895264025299022,0.84895264025299022,0.84895264025299022,0.84895264025299044,0.84895264025299044,0.84895264025299044,0.84895264025299044,0.84895264025299044,0.84895264025299044,0.84895264025299044,0.84895264025299044,0.84895264025299044,0.84895264025299044,0.84895264025299044,0.84895264025299044,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299055,0.84895264025299078,0.84895264025299078,0.84895264025299078,0.84895264025299078,0.84895264025299078,0.84895264025299078,0.84895264025299078,0.84895264025299078,0.84895264025299078,0.84895264025299078,0.84895264025299078,0.84895264025299078,0.84895264025299089,0.84895264025299089,0.84895264025299089,0.84895264025299089,0.84895264025299089,{"$f":"IF(BT7,BT8/BT7)","v":0.84895264025299089},0.84895264025299089,0.84895264025299089,0.84895264025299089,0.84895264025299089,0.84895264025299089,0.84895264025299089,0.848952640252991,0.848952640252991,0.848952640252991,0.848952640252991,0.848952640252991,0.848952640252991,0.848952640252991,0.848952640252991,0.848952640252991,0.848952640252991,0.848952640252991,0.848952640252991,0.84895264025299111,0.84895264025299111,0.84895264025299111,0.84895264025299111,0.84895264025299111,0.84895264025299111,0.84895264025299111,0.84895264025299111,0.84895264025299111,0.84895264025299111,0.84895264025299111,0.84895264025299111,0.84895264025299122,0.84895264025299122,0.84895264025299122,0.84895264025299122,0.84895264025299122,0.84895264025299122,0.84895264025299122,0.84895264025299122,0.84895264025299122,0.84895264025299122,0.84895264025299122,0.84895264025299122,0.84895264025299133,0.84895264025299133,0.84895264025299133,0.84895264025299133,0.84895264025299133,0.84895264025299133,0.84895264025299133,0.84895264025299133,0.84895264025299133,0.84895264025299133,0.84895264025299133,0.84895264025299133,0.84895264025299155,0.84895264025299155,0.84895264025299155,0.84895264025299155,0.84895264025299155,0.84895264025299155,0.84895264025299155,0.84895264025299155,0.84895264025299155,{"$f":"IF(EF7,EF8/EF7)","v":0.84895264025299155},0.84895264025299155,0.84895264025299155,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299166,0.84895264025299189,0.84895264025299189,0.84895264025299189,0.84895264025299189,0.84895264025299189,0.84895264025299189,0.84895264025299189,0.84895264025299189,0.84895264025299189,0.84895264025299189,0.84895264025299189,0.84895264025299189,0.848952640252992,0.848952640252992,0.848952640252992,0.848952640252992,0.848952640252992,0.848952640252992,0.848952640252992,0.848952640252992,0.848952640252992,0.848952640252992,0.848952640252992,0.848952640252992,0.84895264025299211,0.84895264025299211,0.84895264025299211,0.84895264025299211,0.84895264025299211,0.84895264025299211,0.84895264025299211,0.84895264025299211,0.84895264025299211,0.84895264025299211,0.84895264025299211,0.84895264025299211,0.84895264025299222,{"$f":"IF(GR7,GR8/GR7)","v":0.84895264025299222},0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299222,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299233,{"$f":"IF(JD7,JD8/JD7)","v":0.84895264025299233},0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299233,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299244,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299255,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,{"$f":"IF(LP7,LP8/LP7)","v":0.84895264025299266},0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299266,0.84895264025299277,0.84895264025299277,0.84895264025299277,0.84895264025299277,0.84895264025299277,0.84895264025299277,0.84895264025299277,0.84895264025299277,0.84895264025299277,0.84895264025299277,0.84895264025299277,0.84895264025299277,0.84895264025299277,0.84895264025299277,0.84895264025299277,0.84895264025299277,0.84895264025299277,false,false,false,false,false,false,false]
[null,null,"P50/P99",null,null,null,{"$f":"IF(G8,G7/G8)","v":false},{"$f":"IF(H8,H7/H8)","v":false},false,false,false,1.1779220095269356,1.1779220095269356,1.1779220095269356,1.1779220095269356,1.1779220095269356,1.1779220095269356,1.1779220095269356,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269354,1.1779220095269352,1.1779220095269352,1.1779220095269352,1.1779220095269352,1.1779220095269352,1.1779220095269352,1.1779220095269352,1.1779220095269352,1.1779220095269352,1.1779220095269352,1.1779220095269352,1.1779220095269352,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,{"$f":"IF(BT8,BT7/BT8)","v":1.1779220095269349},1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269349,1.1779220095269347,1.1779220095269347,1.1779220095269347,1.1779220095269347,1.1779220095269347,1.1779220095269347,1.1779220095269347,1.1779220095269347,1.1779220095269347,1.1779220095269347,1.1779220095269347,1.1779220095269347,1.1779220095269345,1.1779220095269345,1.1779220095269345,1.1779220095269345,1.1779220095269345,1.1779220095269345,1.1779220095269345,1.1779220095269345,1.1779220095269345,1.1779220095269345,1.1779220095269345,1.1779220095269345,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269343,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,{"$f":"IF(EF8,EF7/EF8)","v":1.1779220095269338},1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269338,1.1779220095269336,1.1779220095269336,1.1779220095269336,1.1779220095269336,1.1779220095269336,1.1779220095269336,1.1779220095269336,1.1779220095269336,1.1779220095269336,1.1779220095269336,1.1779220095269336,1.1779220095269336,1.1779220095269334,1.1779220095269334,1.1779220095269334,1.1779220095269334,1.1779220095269334,1.1779220095269334,1.1779220095269334,1.1779220095269334,1.1779220095269334,1.1779220095269334,1.1779220095269334,1.1779220095269334,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269332,1.1779220095269329,{"$f":"IF(GR8,GR7/GR8)","v":1.1779220095269329},1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269329,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,{"$f":"IF(JD8,JD7/JD8)","v":1.1779220095269327},1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269327,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,{"$f":"IF(LP8,LP7/LP8)","v":1.1779220095269323},1.1779220095269323,1.1779220095269323,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269325,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,1.1779220095269323,false,false,false,false,false,false,false]
[]
[null,null,"Applied Production","Match",null,null,{"$f":"MATCH(G3,'Kwh Estimate'!$L:$L,0)","v":5},{"$f":"MATCH(H3,'Kwh Estimate'!$L:$L,0)","v":5},{"$f":"MATCH(I3,'Kwh Estimate'!$L:$L,0)","v":5},{"$f":"MATCH(J3,'Kwh Estimate'!$L:$L,0)","v":5},{"$f":"MATCH(K3,'Kwh Estimate'!$L:$L,0)","v":5},{"$f":"MATCH(L3,'Kwh Estimate'!$L:$L,0)","v":5},{"$f":"MATCH(M3,'Kwh Estimate'!$L:$L,0)","v":5},{"$f":"MATCH(N3,'Kwh Estimate'!$L:$L,0)","v":5},{"$f":"MATCH(O3,'Kwh Estimate'!$L:$L,0)","v":5},{"$f":"MATCH(P3,'Kwh Estimate'!$L:$L,0)","v":5},{"$f":"MATCH(Q3,'Kwh Estimate'!$L:$L,0)","v":5},{"$f":"MATCH(R3,'Kwh Estimate'!$L:$L,0)","v":5},{"$f":"MATCH(S3,'Kwh Estimate'!$L:$L,0)","v":6},{"$f":"MATCH(T3,'Kwh Estimate'!$L:$L,0)","v":6},{"$f":"MATCH(U3,'Kwh Estimate'!$L:$L,0)","v":6},{"$f":"MATCH(V3,'Kwh Estimate'!$L:$L,0)","v":6},{"$f":"MATCH(W3,'Kwh Estimate'!$L:$L,0)","v":6},{"$f":"MATCH(X3,'Kwh Estimate'!$L:$L,0)","v":6},{"$f":"MATCH(Y3,'Kwh Estimate'!$L:$L,0)","v":6},{"$f":"MATCH(Z3,'Kwh Estimate'!$L:$L,0)","v":6},{"$f":"MATCH(AA3,'Kwh Estimate'!$L:$L,0)","v":6},{"$f":"MATCH(AB3,'Kwh Estimate'!$L:$L,0)","v":6},{"$f":"MATCH(AC3,'Kwh Estimate'!$L:$L,0)","v":6},{"$f":"MATCH(AD3,'Kwh Estimate'!$L:$L,0)","v":6},{"$f":"MATCH(AE3,'Kwh Estimate'!$L:$L,0)","v":7},{"$f":"MATCH(AF3,'Kwh Estimate'!$L:$L,0)","v":7},{"$f":"MATCH(AG3,'Kwh Estimate'!$L:$L,0)","v":7},{"$f":"MATCH(AH3,'Kwh Estimate'!$L:$L,0)","v":7},{"$f":"MATCH(AI3,'Kwh Estimate'!$L:$L,0)","v":7},{"$f":"MATCH(AJ3,'Kwh Estimate'!$L:$L,0)","v":7},{"$f":"MATCH(AK3,'Kwh Estimate'!$L:$L,0)","v":7},{"$f":"MATCH(AL3,'Kwh Estimate'!$L:$L,0)","v":7},{"$f":"MATCH(AM3,'Kwh Estimate'!$L:$L,0)","v":7},{"$f":"MATCH(AN3,'Kwh Estimate'!$L:$L,0)","v":7},{"$f":"MATCH(AO3,'Kwh Estimate'!$L:$L,0)","v":7},{"$f":"MATCH(AP3,'Kwh Estimate'!$L:$L,0)","v":7},{"$f":"MATCH(AQ3,'Kwh Estimate'!$L:$L,0)","v":8},{"$f":"MATCH(AR3,'Kwh Estimate'!$L:$L,0)","v":8},{"$f":"MATCH(AS3,'Kwh Estimate'!$L:$L,0)","v":8},{"$f":"MATCH(AT3,'Kwh Estimate'!$L:$L,0)","v":8},{"$f":"MATCH(AU3,'Kwh Estimate'!$L:$L,0)","v":8},{"$f":"MATCH(AV3,'Kwh Estimate'!$L:$L,0)","v":8},{"$f":"MATCH(AW3,'Kwh Estimate'!$L:$L,0)","v":8},{"$f":"MATCH(AX3,'Kwh Estimate'!$L:$L,0)","v":8},{"$f":"MATCH(AY3,'Kwh Estimate'!$L:$L,0)","v":8},{"$f":"MATCH(AZ3,'Kwh Estimate'!$L:$L,0)","v":8},{"$f":"MATCH(BA3,'Kwh Estimate'!$L:$L,0)","v":8},{"$f":"MATCH(BB3,'Kwh Estimate'!$L:$L,0)","v":8},{"$f":"MATCH(BC3,'Kwh Estimate'!$L:$L,0)","v":9},{"$f":"MATCH(BD3,'Kwh Estimate'!$L:$L,0)","v":9},{"$f":"MATCH(BE3,'Kwh Estimate'!$L:$L,0)","v":9},{"$f":"MATCH(BF3,'Kwh Estimate'!$L:$L,0)","v":9},{"$f":"MATCH(BG3,'Kwh Estimate'!$L:$L,0)","v":9},{"$f":"MATCH(BH3,'Kwh Estimate'!$L:$L,0)","v":9},{"$f":"MATCH(BI3,'Kwh Estimate'!$L:$L,0)","v":9},{"$f":"MATCH(BJ3,'Kwh Estimate'!$L:$L,0)","v":9},{"$f":"MATCH(BK3,'Kwh Estimate'!$L:$L,0)","v":9},{"$f":"MATCH(BL3,'Kwh Estimate'!$L:$L,0)","v":9},{"$f":"MATCH(BM3,'Kwh Estimate'!$L:$L,0)","v":9},{"$f":"MATCH(BN3,'Kwh Estimate'!$L:$L,0)","v":9},{"$f":"MATCH(BO3,'Kwh Estimate'!$L:$L,0)","v":10},{"$f":"MATCH(BP3,'Kwh Estimate'!$L:$L,0)","v":10},{"$f":"MATCH(BQ3,'Kwh Estimate'!$L:$L,0)","v":10},{"$f":"MATCH(BR3,'Kwh Estimate'!$L:$L,0)","v":10},{"$f":"MATCH(BS3,'Kwh Estimate'!$L:$L,0)","v":10},{"$f":"MATCH(BT3,'Kwh Estimate'!$L:$L,0)","v":10},{"$f":"MATCH(BU3,'Kwh Estimate'!$L:$L,0)","v":10},{"$f":"MATCH(BV3,'Kwh Estimate'!$L:$L,0)","v":10},{"$f":"MATCH(BW3,'Kwh Estimate'!$L:$L,0)","v":10},{"$f":"MATCH(BX3,'Kwh Estimate'!$L:$L,0)","v":10},{"$f":"MATCH(BY3,'Kwh Estimate'!$L:$L,0)","v":10},{"$f":"MATCH(BZ3,'Kwh Estimate'!$L:$L,0)","v":10},{"$f":"MATCH(CA3,'Kwh Estimate'!$L:$L,0)","v":11},{"$f":"MATCH(CB3,'Kwh Estimate'!$L:$L,0)","v":11},{"$f":"MATCH(CC3,'Kwh Estimate'!$L:$L,0)","v":11},{"$f":"MATCH(CD3,'Kwh Estimate'!$L:$L,0)","v":11},{"$f":"MATCH(CE3,'Kwh Estimate'!$L:$L,0)","v":11},{"$f":"MATCH(CF3,'Kwh Estimate'!$L:$L,0)","v":11},{"$f":"MATCH(CG3,'Kwh Estimate'!$L:$L,0)","v":11},{"$f":"MATCH(CH3,'Kwh Estimate'!$L:$L,0)","v":11},{"$f":"MATCH(CI3,'Kwh Estimate'!$L:$L,0)","v":11},{"$f":"MATCH(CJ3,'Kwh Estimate'!$L:$L,0)","v":11},{"$f":"MATCH(CK3,'Kwh Estimate'!$L:$L,0)","v":11},{"$f":"MATCH(CL3,'Kwh Estimate'!$L:$L,0)","v":11},{"$f":"MATCH(CM3,'Kwh Estimate'!$L:$L,0)","v":12},{"$f":"MATCH(CN3,'Kwh Estimate'!$L:$L,0)","v":12},{"$f":"MATCH(CO3,'Kwh Estimate'!$L:$L,0)","v":12},{"$f":"MATCH(CP3,'Kwh Estimate'!$L:$L,0)","v":12},{"$f":"MATCH(CQ3,'Kwh Estimate'!$L:$L,0)","v":12},{"$f":"MATCH(CR3,'Kwh Estimate'!$L:$L,0)","v":12},{"$f":"MATCH(CS3,'Kwh Estimate'!$L:$L,0)","v":12},{"$f":"MATCH(CT3,'Kwh Estimate'!$L:$L,0)","v":12},{"$f":"MATCH(CU3,'Kwh Estimate'!$L:$L,0)","v":12},{"$f":"MATCH(CV3,'Kwh Estimate'!$L:$L,0)","v":12},{"$f":"MATCH(CW3,'Kwh Estimate'!$L:$L,0)","v":12},{"$f":"MATCH(CX3,'Kwh Estimate'!$L:$L,0)","v":12},{"$f":"MATCH(CY3,'Kwh Estimate'!$L:$L,0)","v":13},{"$f":"MATCH(CZ3,'Kwh Estimate'!$L:$L,0)","v":13},{"$f":"MATCH(DA3,'Kwh Estimate'!$L:$L,0)","v":13},{"$f":"MATCH(DB3,'Kwh Estimate'!$L:$L,0)","v":13},{"$f":"MATCH(DC3,'Kwh Estimate'!$L:$L,0)","v":13},{"$f":"MATCH(DD3,'Kwh Estimate'!$L:$L,0)","v":13},{"$f":"MATCH(DE3,'Kwh Estimate'!$L:$L,0)","v":13},{"$f":"MATCH(DF3,'Kwh Estimate'!$L:$L,0)","v":13},{"$f":"MATCH(DG3,'Kwh Estimate'!$L:$L,0)","v":13},{"$f":"MATCH(DH3,'Kwh Estimate'!$L:$L,0)","v":13},{"$f":"MATCH(DI3,'Kwh Estimate'!$L:$L,0)","v":13},{"$f":"MATCH(DJ3,'Kwh Estimate'!$L:$L,0)","v":13},{"$f":"MATCH(DK3,'Kwh Estimate'!$L:$L,0)","v":14},{"$f":"MATCH(DL3,'Kwh Estimate'!$L:$L,0)","v":14},{"$f":"MATCH(DM3,'Kwh Estimate'!$L:$L,0)","v":14},{"$f":"MATCH(DN3,'Kwh Estimate'!$L:$L,0)","v":14},{"$f":"MATCH(DO3,'Kwh Estimate'!$L:$L,0)","v":14},{"$f":"MATCH(DP3,'Kwh Estimate'!$L:$L,0)","v":14},{"$f":"MATCH(DQ3,'Kwh Estimate'!$L:$L,0)","v":14},{"$f":"MATCH(DR3,'Kwh Estimate'!$L:$L,0)","v":14},{"$f":"MATCH(DS3,'Kwh Estimate'!$L:$L,0)","v":14},{"$f":"MATCH(DT3,'Kwh Estimate'!$L:$L,0)","v":14},{"$f":"MATCH(DU3,'Kwh Estimate'!$L:$L,0)","v":14},{"$f":"MATCH(DV3,'Kwh Estimate'!$L:$L,0)","v":14},{"$f":"MATCH(DW3,'Kwh Estimate'!$L:$L,0)","v":15},{"$f":"MATCH(DX3,'Kwh Estimate'!$L:$L,0)","v":15},{"$f":"MATCH(DY3,'Kwh Estimate'!$L:$L,0)","v":15},{"$f":"MATCH(DZ3,'Kwh Estimate'!$L:$L,0)","v":15},{"$f":"MATCH(EA3,'Kwh Estimate'!$L:$L,0)","v":15},{"$f":"MATCH(EB3,'Kwh Estimate'!$L:$L,0)","v":15},{"$f":"MATCH(EC3,'Kwh Estimate'!$L:$L,0)","v":15},{"$f":"MATCH(ED3,'Kwh Estimate'!$L:$L,0)","v":15},{"$f":"MATCH(EE3,'Kwh Estimate'!$L:$L,0)","v":15},{"$f":"MATCH(EF3,'Kwh Estimate'!$L:$L,0)","v":15},{"$f":"MATCH(EG3,'Kwh Estimate'!$L:$L,0)","v":15},{"$f":"MATCH(EH3,'Kwh Estimate'!$L:$L,0)","v":15},{"$f":"MATCH(EI3,'Kwh Estimate'!$L:$L,0)","v":16},{"$f":"MATCH(EJ3,'Kwh Estimate'!$L:$L,0)","v":16},{"$f":"MATCH(EK3,'Kwh Estimate'!$L:$L,0)","v":16},{"$f":"MATCH(EL3,'Kwh Estimate'!$L:$L,0)","v":16},{"$f":"MATCH(EM3,'Kwh Estimate'!$L:$L,0)","v":16},{"$f":"MATCH(EN3,'Kwh Estimate'!$L:$L,0)","v":16},{"$f":"MATCH(EO3,'Kwh Estimate'!$L:$L,0)","v":16},{"$f":"MATCH(EP3,'Kwh Estimate'!$L:$L,0)","v":16},{"$f":"MATCH(EQ3,'Kwh Estimate'!$L:$L,0)","v":16},{"$f":"MATCH(ER3,'Kwh Estimate'!$L:$L,0)","v":16},{"$f":"MATCH(ES3,'Kwh Estimate'!$L:$L,0)","v":16},{"$f":"MATCH(ET3,'Kwh Estimate'!$L:$L,0)","v":16},{"$f":"MATCH(EU3,'Kwh Estimate'!$L:$L,0)","v":17},{"$f":"MATCH(EV3,'Kwh Estimate'!$L:$L,0)","v":17},{"$f":"MATCH(EW3,'Kwh Estimate'!$L:$L,0)","v":17},{"$f":"MATCH(EX3,'Kwh Estimate'!$L:$L,0)","v":17},{"$f":"MATCH(EY3,'Kwh Estimate'!$L:$L,0)","v":17},{"$f":"MATCH(EZ3,'Kwh Estimate'!$L:$L,0)","v":17},{"$f":"MATCH(FA3,'Kwh Estimate'!$L:$L,0)","v":17},{"$f":"MATCH(FB3,'Kwh Estimate'!$L:$L,0)","v":17},{"$f":"MATCH(FC3,'Kwh Estimate'!$L:$L,0)","v":17},{"$f":"MATCH(FD3,'Kwh Estimate'!$L:$L,0)","v":17},{"$f":"MATCH(FE3,'Kwh Estimate'!$L:$L,0)","v":17},{"$f":"MATCH(FF3,'Kwh Estimate'!$L:$L,0)","v":17},{"$f":"MATCH(FG3,'Kwh Estimate'!$L:$L,0)","v":18},{"$f":"MATCH(FH3,'Kwh Estimate'!$L:$L,0)","v":18},{"$f":"MATCH(FI3,'Kwh Estimate'!$L:$L,0)","v":18},{"$f":"MATCH(FJ3,'Kwh Estimate'!$L:$L,0)","v":18},{"$f":"MATCH(FK3,'Kwh Estimate'!$L:$L,0)","v":18},{"$f":"MATCH(FL3,'Kwh Estimate'!$L:$L,0)","v":18},{"$f":"MATCH(FM3,'Kwh Estimate'!$L:$L,0)","v":18},{"$f":"MATCH(FN3,'Kwh Estimate'!$L:$L,0)","v":18},{"$f":"MATCH(FO3,'Kwh Estimate'!$L:$L,0)","v":18},{"$f":"MATCH(FP3,'Kwh Estimate'!$L:$L,0)","v":18},{"$f":"MATCH(FQ3,'Kwh Estimate'!$L:$L,0)","v":18},{"$f":"MATCH(FR3,'Kwh Estimate'!$L:$L,0)","v":18},{"$f":"MATCH(FS3,'Kwh Estimate'!$L:$L,0)","v":19},{"$f":"MATCH(FT3,'Kwh Estimate'!$L:$L,0)","v":19},{"$f":"MATCH(FU3,'Kwh Estimate'!$L:$L,0)","v":19},{"$f":"MATCH(FV3,'Kwh Estimate'!$L:$L,0)","v":19},{"$f":"MATCH(FW3,'Kwh Estimate'!$L:$L,0)","v":19},{"$f":"MATCH(FX3,'Kwh Estimate'!$L:$L,0)","v":19},{"$f":"MATCH(FY3,'Kwh Estimate'!$L:$L,0)","v":19},{"$f":"MATCH(FZ3,'Kwh Estimate'!$L:$L,0)","v":19},{"$f":"MATCH(GA3,'Kwh Estimate'!$L:$L,0)","v":19},{"$f":"MATCH(GB3,'Kwh Estimate'!$L:$L,0)","v":19},{"$f":"MATCH(GC3,'Kwh Estimate'!$L:$L,0)","v":19},{"$f":"MATCH(GD3,'Kwh Estimate'!$L:$L,0)","v":19},{"$f":"MATCH(GE3,'Kwh Estimate'!$L:$L,0)","v":20},{"$f":"MATCH(GF3,'Kwh Estimate'!$L:$L,0)","v":20},{"$f":"MATCH(GG3,'Kwh Estimate'!$L:$L,0)","v":20},{"$f":"MATCH(GH3,'Kwh Estimate'!$L:$L,0)","v":20},{"$f":"MATCH(GI3,'Kwh Estimate'!$L:$L,0)","v":20},{"$f":"MATCH(GJ3,'Kwh Estimate'!$L:$L,0)","v":20},{"$f":"MATCH(GK3,'Kwh Estimate'!$L:$L,0)","v":20},{"$f":"MATCH(GL3,'Kwh Estimate'!$L:$L,0)","v":20},{"$f":"MATCH(GM3,'Kwh Estimate'!$L:$L,0)","v":20},{"$f":"MATCH(GN3,'Kwh Estimate'!$L:$L,0)","v":20},{"$f":"MATCH(GO3,'Kwh Estimate'!$L:$L,0)","v":20},{"$f":"MATCH(GP3,'Kwh Estimate'!$L:$L,0)","v":20},{"$f":"MATCH(GQ3,'Kwh Estimate'!$L:$L,0)","v":21},{"$f":"MATCH(GR3,'Kwh Estimate'!$L:$L,0)","v":21},{"$f":"MATCH(GS3,'Kwh Estimate'!$L:$L,0)","v":21},{"$f":"MATCH(GT3,'Kwh Estimate'!$L:$L,0)","v":21},{"$f":"MATCH(GU3,'Kwh Estimate'!$L:$L,0)","v":21},{"$f":"MATCH(GV3,'Kwh Estimate'!$L:$L,0)","v":21},{"$f":"MATCH(GW3,'Kwh Estimate'!$L:$L,0)","v":21},{"$f":"MATCH(GX3,'Kwh Estimate'!$L:$L,0)","v":21},{"$f":"MATCH(GY3,'Kwh Estimate'!$L:$L,0)","v":21},{"$f":"MATCH(GZ3,'Kwh Estimate'!$L:$L,0)","v":21},{"$f":"MATCH(HA3,'Kwh Estimate'!$L:$L,0)","v":21},{"$f":"MATCH(HB3,'Kwh Estimate'!$L:$L,0)","v":21},{"$f":"MATCH(HC3,'Kwh Estimate'!$L:$L,0)","v":22},{"$f":"MATCH(HD3,'Kwh Estimate'!$L:$L,0)","v":22},{"$f":"MATCH(HE3,'Kwh Estimate'!$L:$L,0)","v":22},{"$f":"MATCH(HF3,'Kwh Estimate'!$L:$L,0)","v":22},{"$f":"MATCH(HG3,'Kwh Estimate'!$L:$L,0)","v":22},{"$f":"MATCH(HH3,'Kwh Estimate'!$L:$L,0)","v":22},{"$f":"MATCH(HI3,'Kwh Estimate'!$L:$L,0)","v":22},{"$f":"MATCH(HJ3,'Kwh Estimate'!$L:$L,0)","v":22},{"$f":"MATCH(HK3,'Kwh Estimate'!$L:$L,0)","v":22},{"$f":"MATCH(HL3,'Kwh Estimate'!$L:$L,0)","v":22},{"$f":"MATCH(HM3,'Kwh Estimate'!$L:$L,0)","v":22},{"$f":"MATCH(HN3,'Kwh Estimate'!$L:$L,0)","v":22},{"$f":"MATCH(HO3,'Kwh Estimate'!$L:$L,0)","v":23},{"$f":"MATCH(HP3,'Kwh Estimate'!$L:$L,0)","v":23},{"$f":"MATCH(HQ3,'Kwh Estimate'!$L:$L,0)","v":23},{"$f":"MATCH(HR3,'Kwh Estimate'!$L:$L,0)","v":23},{"$f":"MATCH(HS3,'Kwh Estimate'!$L:$L,0)","v":23},{"$f":"MATCH(HT3,'Kwh Estimate'!$L:$L,0)","v":23},{"$f":"MATCH(HU3,'Kwh Estimate'!$L:$L,0)","v":23},{"$f":"MATCH(HV3,'Kwh Estimate'!$L:$L,0)","v":23},{"$f":"MATCH(HW3,'Kwh Estimate'!$L:$L,0)","v":23},{"$f":"MATCH(HX3,'Kwh Estimate'!$L:$L,0)","v":23},{"$f":"MATCH(HY3,'Kwh Estimate'!$L:$L,0)","v":23},{"$f":"MATCH(HZ3,'Kwh Estimate'!$L:$L,0)","v":23},{"$f":"MATCH(IA3,'Kwh Estimate'!$L:$L,0)","v":24},{"$f":"MATCH(IB3,'Kwh Estimate'!$L:$L,0)","v":24},{"$f":"MATCH(IC3,'Kwh Estimate'!$L:$L,0)","v":24},{"$f":"MATCH(ID3,'Kwh Estimate'!$L:$L,0)","v":24},{"$f":"MATCH(IE3,'Kwh Estimate'!$L:$L,0)","v":24},{"$f":"MATCH(IF3,'Kwh Estimate'!$L:$L,0)","v":24},{"$f":"MATCH(IG3,'Kwh Estimate'!$L:$L,0)","v":24},{"$f":"MATCH(IH3,'Kwh Estimate'!$L:$L,0)","v":24},{"$f":"MATCH(II3,'Kwh Estimate'!$L:$L,0)","v":24},{"$f":"MATCH(IJ3,'Kwh Estimate'!$L:$L,0)","v":24},{"$f":"MATCH(IK3,'Kwh Estimate'!$L:$L,0)","v":24},{"$f":"MATCH(IL3,'Kwh Estimate'!$L:$L,0)","v":24},{"$f":"MATCH(IM3,'Kwh Estimate'!$L:$L,0)","v":25},{"$f":"MATCH(IN3,'Kwh Estimate'!$L:$L,0)","v":25},{"$f":"MATCH(IO3,'Kwh Estimate'!$L:$L,0)","v":25},{"$f":"MATCH(IP3,'Kwh Estimate'!$L:$L,0)","v":25},{"$f":"MATCH(IQ3,'Kwh Estimate'!$L:$L,0)","v":25},{"$f":"MATCH(IR3,'Kwh Estimate'!$L:$L,0)","v":25},{"$f":"MATCH(IS3,'Kwh Estimate'!$L:$L,0)","v":25},{"$f":"MATCH(IT3,'Kwh Estimate'!$L:$L,0)","v":25},{"$f":"MATCH(IU3,'Kwh Estimate'!$L:$L,0)","v":25},{"$f":"MATCH(IV3,'Kwh Estimate'!$L:$L,0)","v":25},{"$f":"MATCH(IW3,'Kwh Estimate'!$L:$L,0)","v":25},{"$f":"MATCH(IX3,'Kwh Estimate'!$L:$L,0)","v":25},{"$f":"MATCH(IY3,'Kwh Estimate'!$L:$L,0)","v":26},{"$f":"MATCH(IZ3,'Kwh Estimate'!$L:$L,0)","v":26},{"$f":"MATCH(JA3,'Kwh Estimate'!$L:$L,0)","v":26},{"$f":"MATCH(JB3,'Kwh Estimate'!$L:$L,0)","v":26},{"$f":"MATCH(JC3,'Kwh Estimate'!$L:$L,0)","v":26},{"$f":"MATCH(JD3,'Kwh Estimate'!$L:$L,0)","v":26},{"$f":"MATCH(JE3,'Kwh Estimate'!$L:$L,0)","v":26},{"$f":"MATCH(JF3,'Kwh Estimate'!$L:$L,0)","v":26},{"$f":"MATCH(JG3,'Kwh Estimate'!$L:$L,0)","v":26},{"$f":"MATCH(JH3,'Kwh Estimate'!$L:$L,0)","v":26},{"$f":"MATCH(JI3,'Kwh Estimate'!$L:$L,0)","v":26},{"$f":"MATCH(JJ3,'Kwh Estimate'!$L:$L,0)","v":26},{"$f":"MATCH(JK3,'Kwh Estimate'!$L:$L,0)","v":27},{"$f":"MATCH(JL3,'Kwh Estimate'!$L:$L,0)","v":27},{"$f":"MATCH(JM3,'Kwh Estimate'!$L:$L,0)","v":27},{"$f":"MATCH(JN3,'Kwh Estimate'!$L:$L,0)","v":27},{"$f":"MATCH(JO3,'Kwh Estimate'!$L:$L,0)","v":27},{"$f":"MATCH(JP3,'Kwh Estimate'!$L:$L,0)","v":27},{"$f":"MATCH(JQ3,'Kwh Estimate'!$L:$L,0)","v":27},{"$f":"MATCH(JR3,'Kwh Estimate'!$L:$L,0)","v":27},{"$f":"MATCH(JS3,'Kwh Estimate'!$L:$L,0)","v":27},{"$f":"MATCH(JT3,'Kwh Estimate'!$L:$L,0)","v":27},{"$f":"MATCH(JU3,'Kwh Estimate'!$L:$L,0)","v":27},{"$f":"MATCH(JV3,'Kwh Estimate'!$L:$L,0)","v":27},{"$f":"MATCH(JW3,'Kwh Estimate'!$L:$L,0)","v":28},{"$f":"MATCH(JX3,'Kwh Estimate'!$L:$L,0)","v":28},{"$f":"MATCH(JY3,'Kwh Estimate'!$L:$L,0)","v":28},{"$f":"MATCH(JZ3,'Kwh Estimate'!$L:$L,0)","v":28},{"$f":"MATCH(KA3,'Kwh Estimate'!$L:$L,0)","v":28},{"$f":"MATCH(KB3,'Kwh Estimate'!$L:$L,0)","v":28},{"$f":"MATCH(KC3,'Kwh Estimate'!$L:$L,0)","v":28},{"$f":"MATCH(KD3,'Kwh Estimate'!$L:$L,0)","v":28},{"$f":"MATCH(KE3,'Kwh Estimate'!$L:$L,0)","v":28},{"$f":"MATCH(KF3,'Kwh Estimate'!$L:$L,0)","v":28},{"$f":"MATCH(KG3,'Kwh Estimate'!$L:$L,0)","v":28},{"$f":"MATCH(KH3,'Kwh Estimate'!$L:$L,0)","v":28},{"$f":"MATCH(KI3,'Kwh Estimate'!$L:$L,0)","v":29},{"$f":"MATCH(KJ3,'Kwh Estimate'!$L:$L,0)","v":29},{"$f":"MATCH(KK3,'Kwh Estimate'!$L:$L,0)","v":29},{"$f":"MATCH(KL3,'Kwh Estimate'!$L:$L,0)","v":29},{"$f":"MATCH(KM3,'Kwh Estimate'!$L:$L,0)","v":29},{"$f":"MATCH(KN3,'Kwh Estimate'!$L:$L,0)","v":29},{"$f":"MATCH(KO3,'Kwh Estimate'!$L:$L,0)","v":29},{"$f":"MATCH(KP3,'Kwh Estimate'!$L:$L,0)","v":29},{"$f":"MATCH(KQ3,'Kwh Estimate'!$L:$L,0)","v":29},{"$f":"MATCH(KR3,'Kwh Estimate'!$L:$L,0)","v":29},{"$f":"MATCH(KS3,'Kwh Estimate'!$L:$L,0)","v":29},{"$f":"MATCH(KT3,'Kwh Estimate'!$L:$L,0)","v":29},{"$f":"MATCH(KU3,'Kwh Estimate'!$L:$L,0)","v":30},{"$f":"MATCH(KV3,'Kwh Estimate'!$L:$L,0)","v":30},{"$f":"MATCH(KW3,'Kwh Estimate'!$L:$L,0)","v":30},{"$f":"MATCH(KX3,'Kwh Estimate'!$L:$L,0)","v":30},{"$f":"MATCH(KY3,'Kwh Estimate'!$L:$L,0)","v":30},{"$f":"MATCH(KZ3,'Kwh Estimate'!$L:$L,0)","v":30},{"$f":"MATCH(LA3,'Kwh Estimate'!$L:$L,0)","v":30},{"$f":"MATCH(LB3,'Kwh Estimate'!$L:$L,0)","v":30},{"$f":"MATCH(LC3,'Kwh Estimate'!$L:$L,0)","v":30},{"$f":"MATCH(LD3,'Kwh Estimate'!$L:$L,0)","v":30},{"$f":"MATCH(LE3,'Kwh Estimate'!$L:$L,0)","v":30},{"$f":"MATCH(LF3,'Kwh Estimate'!$L:$L,0)","v":30},{"$f":"MATCH(LG3,'Kwh Estimate'!$L:$L,0)","v":31},{"$f":"MATCH(LH3,'Kwh Estimate'!$L:$L,0)","v":31},{"$f":"MATCH(LI3,'Kwh Estimate'!$L:$L,0)","v":31},{"$f":"MATCH(LJ3,'Kwh Estimate'!$L:$L,0)","v":31},{"$f":"MATCH(LK3,'Kwh Estimate'!$L:$L,0)","v":31},{"$f":"MATCH(LL3,'Kwh Estimate'!$L:$L,0)","v":31},{"$f":"MATCH(LM3,'Kwh Estimate'!$L:$L,0)","v":31},{"$f":"MATCH(LN3,'Kwh Estimate'!$L:$L,0)","v":31},{"$f":"MATCH(LO3,'Kwh Estimate'!$L:$L,0)","v":31},{"$f":"MATCH(LP3,'Kwh Estimate'!$L:$L,0)","v":31},{"$f":"MATCH(LQ3,'Kwh Estimate'!$L:$L,0)","v":31},{"$f":"MATCH(LR3,'Kwh Estimate'!$L:$L,0)","v":31},{"$f":"MATCH(LS3,'Kwh Estimate'!$L:$L,0)","v":32},{"$f":"MATCH(LT3,'Kwh Estimate'!$L:$L,0)","v":32},{"$f":"MATCH(LU3,'Kwh Estimate'!$L:$L,0)","v":32},{"$f":"MATCH(LV3,'Kwh Estimate'!$L:$L,0)","v":32},{"$f":"MATCH(LW3,'Kwh Estimate'!$L:$L,0)","v":32},{"$f":"MATCH(LX3,'Kwh Estimate'!$L:$L,0)","v":32},{"$f":"MATCH(LY3,'Kwh Estimate'!$L:$L,0)","v":32},{"$f":"MATCH(LZ3,'Kwh Estimate'!$L:$L,0)","v":32},{"$f":"MATCH(MA3,'Kwh Estimate'!$L:$L,0)","v":32},{"$f":"MATCH(MB3,'Kwh Estimate'!$L:$L,0)","v":32},{"$f":"MATCH(MC3,'Kwh Estimate'!$L:$L,0)","v":32},{"$f":"MATCH(MD3,'Kwh Estimate'!$L:$L,0)","v":32},{"$f":"MATCH(ME3,'Kwh Estimate'!$L:$L,0)","v":33},{"$f":"MATCH(MF3,'Kwh Estimate'!$L:$L,0)","v":33},{"$f":"MATCH(MG3,'Kwh Estimate'!$L:$L,0)","v":33},{"$f":"MATCH(MH3,'Kwh Estimate'!$L:$L,0)","v":33},{"$f":"MATCH(MI3,'Kwh Estimate'!$L:$L,0)","v":33},{"$f":"MATCH(MJ3,'Kwh Estimate'!$L:$L,0)","v":33},{"$f":"MATCH(MK3,'Kwh Estimate'!$L:$L,0)","v":33},{"$f":"MATCH(ML3,'Kwh Estimate'!$L:$L,0)","v":33},{"$f":"MATCH(MM3,'Kwh Estimate'!$L:$L,0)","v":33},{"$f":"MATCH(MN3,'Kwh Estimate'!$L:$L,0)","v":33},{"$f":"MATCH(MO3,'Kwh Estimate'!$L:$L,0)","v":33},{"$f":"MATCH(MP3,'Kwh Estimate'!$L:$L,0)","v":33},{"$f":"MATCH(MQ3,'Kwh Estimate'!$L:$L,0)","v":34},{"$f":"MATCH(MR3,'Kwh Estimate'!$L:$L,0)","v":34},{"$f":"MATCH(MS3,'Kwh Estimate'!$L:$L,0)","v":34},{"$f":"MATCH(MT3,'Kwh Estimate'!$L:$L,0)","v":34},{"$f":"MATCH(MU3,'Kwh Estimate'!$L:$L,0)","v":34},{"$f":"MATCH(MV3,'Kwh Estimate'!$L:$L,0)","v":34},{"$f":"MATCH(MW3,'Kwh Estimate'!$L:$L,0)","v":34},{"$f":"MATCH(MX3,'Kwh Estimate'!$L:$L,0)","v":34},{"$f":"MATCH(MY3,'Kwh Estimate'!$L:$L,0)","v":34},{"$f":"MATCH(MZ3,'Kwh Estimate'!$L:$L,0)","v":34},{"$f":"MATCH(NA3,'Kwh Estimate'!$L:$L,0)","v":34},{"$f":"MATCH(NB3,'Kwh Estimate'!$L:$L,0)","v":34},{"$f":"MATCH(NC3,'Kwh Estimate'!$L:$L,0)","v":35},{"$f":"MATCH(ND3,'Kwh Estimate'!$L:$L,0)","v":35},{"$f":"MATCH(NE3,'Kwh Estimate'!$L:$L,0)","v":35},{"$f":"MATCH(NF3,'Kwh Estimate'!$L:$L,0)","v":35},{"$f":"MATCH(NG3,'Kwh Estimate'!$L:$L,0)","v":35},{"$f":"MATCH(NH3,'Kwh Estimate'!$L:$L,0)","v":35},{"$f":"MATCH(NI3,'Kwh Estimate'!$L:$L,0)","v":35},{"$f":"MATCH(NJ3,'Kwh Estimate'!$L:$L,0)","v":35},{"$f":"MATCH(NK3,'Kwh Estimate'!$L:$L,0)","v":35},{"$f":"MATCH(NL3,'Kwh Estimate'!$L:$L,0)","v":35},{"$f":"MATCH(NM3,'Kwh Estimate'!$L:$L,0)","v":35},{"$f":"MATCH(NN3,'Kwh Estimate'!$L:$L,0)","v":35}]
[null,null,{"$f":"'Kwh Estimate'!W12","v":" P50, 1 year"},{"$f":"'Kwh Estimate'!M1","v":1},null,null,{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!G12,'Monthly Operations'!$D$13)/12*G4","v":0},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!H12,'Monthly Operations'!$D$13)/12*H4","v":0},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!I12,'Monthly Operations'!$D$13)/12*I4","v":0},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!J12,'Monthly Operations'!$D$13)/12*J4","v":0},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!K12,'Monthly Operations'!$D$13)/12*K4","v":0},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!L12,'Monthly Operations'!$D$13)/12*L4","v":871.68494273333351},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!M12,'Monthly Operations'!$D$13)/12*M4","v":871.68494273333351},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!N12,'Monthly Operations'!$D$13)/12*N4","v":871.68494273333351},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!O12,'Monthly Operations'!$D$13)/12*O4","v":871.68494273333351},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!P12,'Monthly Operations'!$D$13)/12*P4","v":871.68494273333351},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!Q12,'Monthly Operations'!$D$13)/12*Q4","v":871.68494273333351},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!R12,'Monthly Operations'!$D$13)/12*R4","v":871.68494273333351},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!S12,'Monthly Operations'!$D$13)/12*S4","v":867.32651801966676},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!T12,'Monthly Operations'!$D$13)/12*T4","v":867.32651801966676},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!U12,'Monthly Operations'!$D$13)/12*U4","v":867.32651801966676},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!V12,'Monthly Operations'!$D$13)/12*V4","v":867.32651801966676},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!W12,'Monthly Operations'!$D$13)/12*W4","v":867.32651801966676},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!X12,'Monthly Operations'!$D$13)/12*X4","v":867.32651801966676},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!Y12,'Monthly Operations'!$D$13)/12*Y4","v":867.32651801966676},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!Z12,'Monthly Operations'!$D$13)/12*Z4","v":867.32651801966676},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AA12,'Monthly Operations'!$D$13)/12*AA4","v":867.32651801966676},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AB12,'Monthly Operations'!$D$13)/12*AB4","v":867.32651801966676},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AC12,'Monthly Operations'!$D$13)/12*AC4","v":867.32651801966676},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AD12,'Monthly Operations'!$D$13)/12*AD4","v":867.32651801966676},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AE12,'Monthly Operations'!$D$13)/12*AE4","v":862.96809330600001},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AF12,'Monthly Operations'!$D$13)/12*AF4","v":862.96809330600001},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AG12,'Monthly Operations'!$D$13)/12*AG4","v":862.96809330600001},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AH12,'Monthly Operations'!$D$13)/12*AH4","v":862.96809330600001},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AI12,'Monthly Operations'!$D$13)/12*AI4","v":862.96809330600001},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AJ12,'Monthly Operations'!$D$13)/12*AJ4","v":862.96809330600001},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AK12,'Monthly Operations'!$D$13)/12*AK4","v":862.96809330600001},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AL12,'Monthly Operations'!$D$13)/12*AL4","v":862.96809330600001},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AM12,'Monthly Operations'!$D$13)/12*AM4","v":862.96809330600001},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AN12,'Monthly Operations'!$D$13)/12*AN4","v":862.96809330600001},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AO12,'Monthly Operations'!$D$13)/12*AO4","v":862.96809330600001},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AP12,'Monthly Operations'!$D$13)/12*AP4","v":862.96809330600001},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AQ12,'Monthly Operations'!$D$13)/12*AQ4","v":858.60966859233338},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AR12,'Monthly Operations'!$D$13)/12*AR4","v":858.60966859233338},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AS12,'Monthly Operations'!$D$13)/12*AS4","v":858.60966859233338},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AT12,'Monthly Operations'!$D$13)/12*AT4","v":858.60966859233338},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AU12,'Monthly Operations'!$D$13)/12*AU4","v":858.60966859233338},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AV12,'Monthly Operations'!$D$13)/12*AV4","v":858.60966859233338},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AW12,'Monthly Operations'!$D$13)/12*AW4","v":858.60966859233338},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AX12,'Monthly Operations'!$D$13)/12*AX4","v":858.60966859233338},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AY12,'Monthly Operations'!$D$13)/12*AY4","v":858.60966859233338},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!AZ12,'Monthly Operations'!$D$13)/12*AZ4","v":858.60966859233338},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BA12,'Monthly Operations'!$D$13)/12*BA4","v":858.60966859233338},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BB12,'Monthly Operations'!$D$13)/12*BB4","v":858.60966859233338},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BC12,'Monthly Operations'!$D$13)/12*BC4","v":854.25124387866663},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BD12,'Monthly Operations'!$D$13)/12*BD4","v":854.25124387866663},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BE12,'Monthly Operations'!$D$13)/12*BE4","v":854.25124387866663},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BF12,'Monthly Operations'!$D$13)/12*BF4","v":854.25124387866663},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BG12,'Monthly Operations'!$D$13)/12*BG4","v":854.25124387866663},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BH12,'Monthly Operations'!$D$13)/12*BH4","v":854.25124387866663},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BI12,'Monthly Operations'!$D$13)/12*BI4","v":854.25124387866663},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BJ12,'Monthly Operations'!$D$13)/12*BJ4","v":854.25124387866663},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BK12,'Monthly Operations'!$D$13)/12*BK4","v":854.25124387866663},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BL12,'Monthly Operations'!$D$13)/12*BL4","v":854.25124387866663},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BM12,'Monthly Operations'!$D$13)/12*BM4","v":854.25124387866663},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BN12,'Monthly Operations'!$D$13)/12*BN4","v":854.25124387866663},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BO12,'Monthly Operations'!$D$13)/12*BO4","v":849.89281916499988},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BP12,'Monthly Operations'!$D$13)/12*BP4","v":849.89281916499988},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BQ12,'Monthly Operations'!$D$13)/12*BQ4","v":849.89281916499988},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BR12,'Monthly Operations'!$D$13)/12*BR4","v":849.89281916499988},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BS12,'Monthly Operations'!$D$13)/12*BS4","v":849.89281916499988},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BT12,'Monthly Operations'!$D$13)/12*BT4","v":849.89281916499988},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BU12,'Monthly Operations'!$D$13)/12*BU4","v":849.89281916499988},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BV12,'Monthly Operations'!$D$13)/12*BV4","v":849.89281916499988},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BW12,'Monthly Operations'!$D$13)/12*BW4","v":849.89281916499988},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BX12,'Monthly Operations'!$D$13)/12*BX4","v":849.89281916499988},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BY12,'Monthly Operations'!$D$13)/12*BY4","v":849.89281916499988},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!BZ12,'Monthly Operations'!$D$13)/12*BZ4","v":849.89281916499988},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CA12,'Monthly Operations'!$D$13)/12*CA4","v":845.53439445133324},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CB12,'Monthly Operations'!$D$13)/12*CB4","v":845.53439445133324},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CC12,'Monthly Operations'!$D$13)/12*CC4","v":845.53439445133324},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CD12,'Monthly Operations'!$D$13)/12*CD4","v":845.53439445133324},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CE12,'Monthly Operations'!$D$13)/12*CE4","v":845.53439445133324},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CF12,'Monthly Operations'!$D$13)/12*CF4","v":845.53439445133324},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CG12,'Monthly Operations'!$D$13)/12*CG4","v":845.53439445133324},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CH12,'Monthly Operations'!$D$13)/12*CH4","v":845.53439445133324},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CI12,'Monthly Operations'!$D$13)/12*CI4","v":845.53439445133324},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CJ12,'Monthly Operations'!$D$13)/12*CJ4","v":845.53439445133324},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CK12,'Monthly Operations'!$D$13)/12*CK4","v":845.53439445133324},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CL12,'Monthly Operations'!$D$13)/12*CL4","v":845.53439445133324},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CM12,'Monthly Operations'!$D$13)/12*CM4","v":841.17596973766649},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CN12,'Monthly Operations'!$D$13)/12*CN4","v":841.17596973766649},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CO12,'Monthly Operations'!$D$13)/12*CO4","v":841.17596973766649},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CP12,'Monthly Operations'!$D$13)/12*CP4","v":841.17596973766649},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CQ12,'Monthly Operations'!$D$13)/12*CQ4","v":841.17596973766649},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CR12,'Monthly Operations'!$D$13)/12*CR4","v":841.17596973766649},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CS12,'Monthly Operations'!$D$13)/12*CS4","v":841.17596973766649},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CT12,'Monthly Operations'!$D$13)/12*CT4","v":841.17596973766649},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CU12,'Monthly Operations'!$D$13)/12*CU4","v":841.17596973766649},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CV12,'Monthly Operations'!$D$13)/12*CV4","v":841.17596973766649},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CW12,'Monthly Operations'!$D$13)/12*CW4","v":841.17596973766649},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CX12,'Monthly Operations'!$D$13)/12*CX4","v":841.17596973766649},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CY12,'Monthly Operations'!$D$13)/12*CY4","v":836.81754502399974},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!CZ12,'Monthly Operations'!$D$13)/12*CZ4","v":836.81754502399974},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DA12,'Monthly Operations'!$D$13)/12*DA4","v":836.81754502399974},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DB12,'Monthly Operations'!$D$13)/12*DB4","v":836.81754502399974},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DC12,'Monthly Operations'!$D$13)/12*DC4","v":836.81754502399974},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DD12,'Monthly Operations'!$D$13)/12*DD4","v":836.81754502399974},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DE12,'Monthly Operations'!$D$13)/12*DE4","v":836.81754502399974},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DF12,'Monthly Operations'!$D$13)/12*DF4","v":836.81754502399974},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DG12,'Monthly Operations'!$D$13)/12*DG4","v":836.81754502399974},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DH12,'Monthly Operations'!$D$13)/12*DH4","v":836.81754502399974},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DI12,'Monthly Operations'!$D$13)/12*DI4","v":836.81754502399974},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DJ12,'Monthly Operations'!$D$13)/12*DJ4","v":836.81754502399974},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DK12,'Monthly Operations'!$D$13)/12*DK4","v":832.45912031033311},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DL12,'Monthly Operations'!$D$13)/12*DL4","v":832.45912031033311},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DM12,'Monthly Operations'!$D$13)/12*DM4","v":832.45912031033311},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DN12,'Monthly Operations'!$D$13)/12*DN4","v":832.45912031033311},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DO12,'Monthly Operations'!$D$13)/12*DO4","v":832.45912031033311},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DP12,'Monthly Operations'!$D$13)/12*DP4","v":832.45912031033311},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DQ12,'Monthly Operations'!$D$13)/12*DQ4","v":832.45912031033311},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DR12,'Monthly Operations'!$D$13)/12*DR4","v":832.45912031033311},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DS12,'Monthly Operations'!$D$13)/12*DS4","v":832.45912031033311},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DT12,'Monthly Operations'!$D$13)/12*DT4","v":832.45912031033311},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DU12,'Monthly Operations'!$D$13)/12*DU4","v":832.45912031033311},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DV12,'Monthly Operations'!$D$13)/12*DV4","v":832.45912031033311},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DW12,'Monthly Operations'!$D$13)/12*DW4","v":828.10069559666636},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DX12,'Monthly Operations'!$D$13)/12*DX4","v":828.10069559666636},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DY12,'Monthly Operations'!$D$13)/12*DY4","v":828.10069559666636},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!DZ12,'Monthly Operations'!$D$13)/12*DZ4","v":828.10069559666636},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EA12,'Monthly Operations'!$D$13)/12*EA4","v":828.10069559666636},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EB12,'Monthly Operations'!$D$13)/12*EB4","v":828.10069559666636},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EC12,'Monthly Operations'!$D$13)/12*EC4","v":828.10069559666636},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!ED12,'Monthly Operations'!$D$13)/12*ED4","v":828.10069559666636},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EE12,'Monthly Operations'!$D$13)/12*EE4","v":828.10069559666636},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EF12,'Monthly Operations'!$D$13)/12*EF4","v":828.10069559666636},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EG12,'Monthly Operations'!$D$13)/12*EG4","v":828.10069559666636},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EH12,'Monthly Operations'!$D$13)/12*EH4","v":828.10069559666636},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EI12,'Monthly Operations'!$D$13)/12*EI4","v":823.74227088299961},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EJ12,'Monthly Operations'!$D$13)/12*EJ4","v":823.74227088299961},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EK12,'Monthly Operations'!$D$13)/12*EK4","v":823.74227088299961},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EL12,'Monthly Operations'!$D$13)/12*EL4","v":823.74227088299961},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EM12,'Monthly Operations'!$D$13)/12*EM4","v":823.74227088299961},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EN12,'Monthly Operations'!$D$13)/12*EN4","v":823.74227088299961},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EO12,'Monthly Operations'!$D$13)/12*EO4","v":823.74227088299961},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EP12,'Monthly Operations'!$D$13)/12*EP4","v":823.74227088299961},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EQ12,'Monthly Operations'!$D$13)/12*EQ4","v":823.74227088299961},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!ER12,'Monthly Operations'!$D$13)/12*ER4","v":823.74227088299961},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!ES12,'Monthly Operations'!$D$13)/12*ES4","v":823.74227088299961},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!ET12,'Monthly Operations'!$D$13)/12*ET4","v":823.74227088299961},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EU12,'Monthly Operations'!$D$13)/12*EU4","v":819.38384616933297},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EV12,'Monthly Operations'!$D$13)/12*EV4","v":819.38384616933297},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EW12,'Monthly Operations'!$D$13)/12*EW4","v":819.38384616933297},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EX12,'Monthly Operations'!$D$13)/12*EX4","v":819.38384616933297},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EY12,'Monthly Operations'!$D$13)/12*EY4","v":819.38384616933297},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!EZ12,'Monthly Operations'!$D$13)/12*EZ4","v":819.38384616933297},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FA12,'Monthly Operations'!$D$13)/12*FA4","v":819.38384616933297},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FB12,'Monthly Operations'!$D$13)/12*FB4","v":819.38384616933297},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FC12,'Monthly Operations'!$D$13)/12*FC4","v":819.38384616933297},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FD12,'Monthly Operations'!$D$13)/12*FD4","v":819.38384616933297},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FE12,'Monthly Operations'!$D$13)/12*FE4","v":819.38384616933297},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FF12,'Monthly Operations'!$D$13)/12*FF4","v":819.38384616933297},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FG12,'Monthly Operations'!$D$13)/12*FG4","v":815.02542145566622},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FH12,'Monthly Operations'!$D$13)/12*FH4","v":815.02542145566622},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FI12,'Monthly Operations'!$D$13)/12*FI4","v":815.02542145566622},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FJ12,'Monthly Operations'!$D$13)/12*FJ4","v":815.02542145566622},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FK12,'Monthly Operations'!$D$13)/12*FK4","v":815.02542145566622},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FL12,'Monthly Operations'!$D$13)/12*FL4","v":815.02542145566622},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FM12,'Monthly Operations'!$D$13)/12*FM4","v":815.02542145566622},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FN12,'Monthly Operations'!$D$13)/12*FN4","v":815.02542145566622},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FO12,'Monthly Operations'!$D$13)/12*FO4","v":815.02542145566622},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FP12,'Monthly Operations'!$D$13)/12*FP4","v":815.02542145566622},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FQ12,'Monthly Operations'!$D$13)/12*FQ4","v":815.02542145566622},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FR12,'Monthly Operations'!$D$13)/12*FR4","v":815.02542145566622},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FS12,'Monthly Operations'!$D$13)/12*FS4","v":810.66699674199947},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FT12,'Monthly Operations'!$D$13)/12*FT4","v":810.66699674199947},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FU12,'Monthly Operations'!$D$13)/12*FU4","v":810.66699674199947},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FV12,'Monthly Operations'!$D$13)/12*FV4","v":810.66699674199947},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FW12,'Monthly Operations'!$D$13)/12*FW4","v":810.66699674199947},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FX12,'Monthly Operations'!$D$13)/12*FX4","v":810.66699674199947},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FY12,'Monthly Operations'!$D$13)/12*FY4","v":810.66699674199947},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!FZ12,'Monthly Operations'!$D$13)/12*FZ4","v":810.66699674199947},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GA12,'Monthly Operations'!$D$13)/12*GA4","v":810.66699674199947},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GB12,'Monthly Operations'!$D$13)/12*GB4","v":810.66699674199947},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GC12,'Monthly Operations'!$D$13)/12*GC4","v":810.66699674199947},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GD12,'Monthly Operations'!$D$13)/12*GD4","v":810.66699674199947},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GE12,'Monthly Operations'!$D$13)/12*GE4","v":806.30857202833283},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GF12,'Monthly Operations'!$D$13)/12*GF4","v":806.30857202833283},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GG12,'Monthly Operations'!$D$13)/12*GG4","v":806.30857202833283},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GH12,'Monthly Operations'!$D$13)/12*GH4","v":806.30857202833283},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GI12,'Monthly Operations'!$D$13)/12*GI4","v":806.30857202833283},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GJ12,'Monthly Operations'!$D$13)/12*GJ4","v":806.30857202833283},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GK12,'Monthly Operations'!$D$13)/12*GK4","v":806.30857202833283},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GL12,'Monthly Operations'!$D$13)/12*GL4","v":806.30857202833283},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GM12,'Monthly Operations'!$D$13)/12*GM4","v":806.30857202833283},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GN12,'Monthly Operations'!$D$13)/12*GN4","v":806.30857202833283},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GO12,'Monthly Operations'!$D$13)/12*GO4","v":806.30857202833283},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GP12,'Monthly Operations'!$D$13)/12*GP4","v":806.30857202833283},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GQ12,'Monthly Operations'!$D$13)/12*GQ4","v":801.95014731466608},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GR12,'Monthly Operations'!$D$13)/12*GR4","v":801.95014731466608},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GS12,'Monthly Operations'!$D$13)/12*GS4","v":801.95014731466608},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GT12,'Monthly Operations'!$D$13)/12*GT4","v":801.95014731466608},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GU12,'Monthly Operations'!$D$13)/12*GU4","v":801.95014731466608},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GV12,'Monthly Operations'!$D$13)/12*GV4","v":801.95014731466608},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GW12,'Monthly Operations'!$D$13)/12*GW4","v":801.95014731466608},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GX12,'Monthly Operations'!$D$13)/12*GX4","v":801.95014731466608},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GY12,'Monthly Operations'!$D$13)/12*GY4","v":801.95014731466608},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!GZ12,'Monthly Operations'!$D$13)/12*GZ4","v":801.95014731466608},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HA12,'Monthly Operations'!$D$13)/12*HA4","v":801.95014731466608},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HB12,'Monthly Operations'!$D$13)/12*HB4","v":801.95014731466608},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HC12,'Monthly Operations'!$D$13)/12*HC4","v":797.59172260099933},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HD12,'Monthly Operations'!$D$13)/12*HD4","v":797.59172260099933},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HE12,'Monthly Operations'!$D$13)/12*HE4","v":797.59172260099933},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HF12,'Monthly Operations'!$D$13)/12*HF4","v":797.59172260099933},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HG12,'Monthly Operations'!$D$13)/12*HG4","v":797.59172260099933},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HH12,'Monthly Operations'!$D$13)/12*HH4","v":797.59172260099933},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HI12,'Monthly Operations'!$D$13)/12*HI4","v":797.59172260099933},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HJ12,'Monthly Operations'!$D$13)/12*HJ4","v":797.59172260099933},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HK12,'Monthly Operations'!$D$13)/12*HK4","v":797.59172260099933},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HL12,'Monthly Operations'!$D$13)/12*HL4","v":797.59172260099933},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HM12,'Monthly Operations'!$D$13)/12*HM4","v":797.59172260099933},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HN12,'Monthly Operations'!$D$13)/12*HN4","v":797.59172260099933},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HO12,'Monthly Operations'!$D$13)/12*HO4","v":793.2332978873327},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HP12,'Monthly Operations'!$D$13)/12*HP4","v":793.2332978873327},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HQ12,'Monthly Operations'!$D$13)/12*HQ4","v":793.2332978873327},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HR12,'Monthly Operations'!$D$13)/12*HR4","v":793.2332978873327},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HS12,'Monthly Operations'!$D$13)/12*HS4","v":793.2332978873327},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HT12,'Monthly Operations'!$D$13)/12*HT4","v":793.2332978873327},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HU12,'Monthly Operations'!$D$13)/12*HU4","v":793.2332978873327},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HV12,'Monthly Operations'!$D$13)/12*HV4","v":793.2332978873327},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HW12,'Monthly Operations'!$D$13)/12*HW4","v":793.2332978873327},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HX12,'Monthly Operations'!$D$13)/12*HX4","v":793.2332978873327},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HY12,'Monthly Operations'!$D$13)/12*HY4","v":793.2332978873327},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!HZ12,'Monthly Operations'!$D$13)/12*HZ4","v":793.2332978873327},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IA12,'Monthly Operations'!$D$13)/12*IA4","v":788.87487317366595},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IB12,'Monthly Operations'!$D$13)/12*IB4","v":788.87487317366595},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IC12,'Monthly Operations'!$D$13)/12*IC4","v":788.87487317366595},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!ID12,'Monthly Operations'!$D$13)/12*ID4","v":788.87487317366595},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IE12,'Monthly Operations'!$D$13)/12*IE4","v":788.87487317366595},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IF12,'Monthly Operations'!$D$13)/12*IF4","v":788.87487317366595},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IG12,'Monthly Operations'!$D$13)/12*IG4","v":788.87487317366595},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IH12,'Monthly Operations'!$D$13)/12*IH4","v":788.87487317366595},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!II12,'Monthly Operations'!$D$13)/12*II4","v":788.87487317366595},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IJ12,'Monthly Operations'!$D$13)/12*IJ4","v":788.87487317366595},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IK12,'Monthly Operations'!$D$13)/12*IK4","v":788.87487317366595},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IL12,'Monthly Operations'!$D$13)/12*IL4","v":788.87487317366595},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IM12,'Monthly Operations'!$D$13)/12*IM4","v":784.5164484599992},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IN12,'Monthly Operations'!$D$13)/12*IN4","v":784.5164484599992},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IO12,'Monthly Operations'!$D$13)/12*IO4","v":784.5164484599992},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IP12,'Monthly Operations'!$D$13)/12*IP4","v":784.5164484599992},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IQ12,'Monthly Operations'!$D$13)/12*IQ4","v":784.5164484599992},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IR12,'Monthly Operations'!$D$13)/12*IR4","v":784.5164484599992},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IS12,'Monthly Operations'!$D$13)/12*IS4","v":784.5164484599992},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IT12,'Monthly Operations'!$D$13)/12*IT4","v":784.5164484599992},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IU12,'Monthly Operations'!$D$13)/12*IU4","v":784.5164484599992},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IV12,'Monthly Operations'!$D$13)/12*IV4","v":784.5164484599992},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IW12,'Monthly Operations'!$D$13)/12*IW4","v":784.5164484599992},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IX12,'Monthly Operations'!$D$13)/12*IX4","v":784.5164484599992},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IY12,'Monthly Operations'!$D$13)/12*IY4","v":780.15802374633256},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!IZ12,'Monthly Operations'!$D$13)/12*IZ4","v":780.15802374633256},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JA12,'Monthly Operations'!$D$13)/12*JA4","v":780.15802374633256},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JB12,'Monthly Operations'!$D$13)/12*JB4","v":780.15802374633256},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JC12,'Monthly Operations'!$D$13)/12*JC4","v":780.15802374633256},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JD12,'Monthly Operations'!$D$13)/12*JD4","v":780.15802374633256},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JE12,'Monthly Operations'!$D$13)/12*JE4","v":780.15802374633256},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JF12,'Monthly Operations'!$D$13)/12*JF4","v":780.15802374633256},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JG12,'Monthly Operations'!$D$13)/12*JG4","v":780.15802374633256},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JH12,'Monthly Operations'!$D$13)/12*JH4","v":780.15802374633256},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JI12,'Monthly Operations'!$D$13)/12*JI4","v":780.15802374633256},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JJ12,'Monthly Operations'!$D$13)/12*JJ4","v":780.15802374633256},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JK12,'Monthly Operations'!$D$13)/12*JK4","v":775.79959903266581},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JL12,'Monthly Operations'!$D$13)/12*JL4","v":775.79959903266581},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JM12,'Monthly Operations'!$D$13)/12*JM4","v":775.79959903266581},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JN12,'Monthly Operations'!$D$13)/12*JN4","v":775.79959903266581},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JO12,'Monthly Operations'!$D$13)/12*JO4","v":775.79959903266581},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JP12,'Monthly Operations'!$D$13)/12*JP4","v":775.79959903266581},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JQ12,'Monthly Operations'!$D$13)/12*JQ4","v":775.79959903266581},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JR12,'Monthly Operations'!$D$13)/12*JR4","v":775.79959903266581},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JS12,'Monthly Operations'!$D$13)/12*JS4","v":775.79959903266581},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JT12,'Monthly Operations'!$D$13)/12*JT4","v":775.79959903266581},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JU12,'Monthly Operations'!$D$13)/12*JU4","v":775.79959903266581},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JV12,'Monthly Operations'!$D$13)/12*JV4","v":775.79959903266581},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JW12,'Monthly Operations'!$D$13)/12*JW4","v":771.44117431899906},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JX12,'Monthly Operations'!$D$13)/12*JX4","v":771.44117431899906},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JY12,'Monthly Operations'!$D$13)/12*JY4","v":771.44117431899906},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!JZ12,'Monthly Operations'!$D$13)/12*JZ4","v":771.44117431899906},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KA12,'Monthly Operations'!$D$13)/12*KA4","v":771.44117431899906},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KB12,'Monthly Operations'!$D$13)/12*KB4","v":771.44117431899906},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KC12,'Monthly Operations'!$D$13)/12*KC4","v":771.44117431899906},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KD12,'Monthly Operations'!$D$13)/12*KD4","v":771.44117431899906},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KE12,'Monthly Operations'!$D$13)/12*KE4","v":771.44117431899906},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KF12,'Monthly Operations'!$D$13)/12*KF4","v":771.44117431899906},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KG12,'Monthly Operations'!$D$13)/12*KG4","v":771.44117431899906},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KH12,'Monthly Operations'!$D$13)/12*KH4","v":771.44117431899906},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KI12,'Monthly Operations'!$D$13)/12*KI4","v":767.08274960533242},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KJ12,'Monthly Operations'!$D$13)/12*KJ4","v":767.08274960533242},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KK12,'Monthly Operations'!$D$13)/12*KK4","v":767.08274960533242},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KL12,'Monthly Operations'!$D$13)/12*KL4","v":767.08274960533242},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KM12,'Monthly Operations'!$D$13)/12*KM4","v":767.08274960533242},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KN12,'Monthly Operations'!$D$13)/12*KN4","v":767.08274960533242},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KO12,'Monthly Operations'!$D$13)/12*KO4","v":767.08274960533242},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KP12,'Monthly Operations'!$D$13)/12*KP4","v":767.08274960533242},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KQ12,'Monthly Operations'!$D$13)/12*KQ4","v":767.08274960533242},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KR12,'Monthly Operations'!$D$13)/12*KR4","v":767.08274960533242},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KS12,'Monthly Operations'!$D$13)/12*KS4","v":767.08274960533242},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KT12,'Monthly Operations'!$D$13)/12*KT4","v":767.08274960533242},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KU12,'Monthly Operations'!$D$13)/12*KU4","v":762.72432489166567},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KV12,'Monthly Operations'!$D$13)/12*KV4","v":762.72432489166567},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KW12,'Monthly Operations'!$D$13)/12*KW4","v":762.72432489166567},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KX12,'Monthly Operations'!$D$13)/12*KX4","v":762.72432489166567},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KY12,'Monthly Operations'!$D$13)/12*KY4","v":762.72432489166567},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!KZ12,'Monthly Operations'!$D$13)/12*KZ4","v":762.72432489166567},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LA12,'Monthly Operations'!$D$13)/12*LA4","v":762.72432489166567},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LB12,'Monthly Operations'!$D$13)/12*LB4","v":762.72432489166567},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LC12,'Monthly Operations'!$D$13)/12*LC4","v":762.72432489166567},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LD12,'Monthly Operations'!$D$13)/12*LD4","v":762.72432489166567},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LE12,'Monthly Operations'!$D$13)/12*LE4","v":762.72432489166567},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LF12,'Monthly Operations'!$D$13)/12*LF4","v":762.72432489166567},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LG12,'Monthly Operations'!$D$13)/12*LG4","v":758.36590017799892},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LH12,'Monthly Operations'!$D$13)/12*LH4","v":758.36590017799892},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LI12,'Monthly Operations'!$D$13)/12*LI4","v":758.36590017799892},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LJ12,'Monthly Operations'!$D$13)/12*LJ4","v":758.36590017799892},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LK12,'Monthly Operations'!$D$13)/12*LK4","v":758.36590017799892},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LL12,'Monthly Operations'!$D$13)/12*LL4","v":758.36590017799892},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LM12,'Monthly Operations'!$D$13)/12*LM4","v":758.36590017799892},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LN12,'Monthly Operations'!$D$13)/12*LN4","v":758.36590017799892},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LO12,'Monthly Operations'!$D$13)/12*LO4","v":758.36590017799892},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LP12,'Monthly Operations'!$D$13)/12*LP4","v":758.36590017799892},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LQ12,'Monthly Operations'!$D$13)/12*LQ4","v":758.36590017799892},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LR12,'Monthly Operations'!$D$13)/12*LR4","v":758.36590017799892},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LS12,'Monthly Operations'!$D$13)/12*LS4","v":754.00747546433229},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LT12,'Monthly Operations'!$D$13)/12*LT4","v":754.00747546433229},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LU12,'Monthly Operations'!$D$13)/12*LU4","v":754.00747546433229},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LV12,'Monthly Operations'!$D$13)/12*LV4","v":754.00747546433229},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LW12,'Monthly Operations'!$D$13)/12*LW4","v":754.00747546433229},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LX12,'Monthly Operations'!$D$13)/12*LX4","v":754.00747546433229},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LY12,'Monthly Operations'!$D$13)/12*LY4","v":754.00747546433229},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!LZ12,'Monthly Operations'!$D$13)/12*LZ4","v":754.00747546433229},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MA12,'Monthly Operations'!$D$13)/12*MA4","v":754.00747546433229},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MB12,'Monthly Operations'!$D$13)/12*MB4","v":754.00747546433229},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MC12,'Monthly Operations'!$D$13)/12*MC4","v":754.00747546433229},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MD12,'Monthly Operations'!$D$13)/12*MD4","v":754.00747546433229},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!ME12,'Monthly Operations'!$D$13)/12*ME4","v":749.64905075066554},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MF12,'Monthly Operations'!$D$13)/12*MF4","v":749.64905075066554},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MG12,'Monthly Operations'!$D$13)/12*MG4","v":749.64905075066554},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MH12,'Monthly Operations'!$D$13)/12*MH4","v":749.64905075066554},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MI12,'Monthly Operations'!$D$13)/12*MI4","v":749.64905075066554},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MJ12,'Monthly Operations'!$D$13)/12*MJ4","v":749.64905075066554},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MK12,'Monthly Operations'!$D$13)/12*MK4","v":749.64905075066554},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!ML12,'Monthly Operations'!$D$13)/12*ML4","v":749.64905075066554},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MM12,'Monthly Operations'!$D$13)/12*MM4","v":749.64905075066554},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MN12,'Monthly Operations'!$D$13)/12*MN4","v":749.64905075066554},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MO12,'Monthly Operations'!$D$13)/12*MO4","v":749.64905075066554},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MP12,'Monthly Operations'!$D$13)/12*MP4","v":749.64905075066554},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MQ12,'Monthly Operations'!$D$13)/12*MQ4","v":745.29062603699879},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MR12,'Monthly Operations'!$D$13)/12*MR4","v":745.29062603699879},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MS12,'Monthly Operations'!$D$13)/12*MS4","v":745.29062603699879},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MT12,'Monthly Operations'!$D$13)/12*MT4","v":745.29062603699879},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MU12,'Monthly Operations'!$D$13)/12*MU4","v":745.29062603699879},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MV12,'Monthly Operations'!$D$13)/12*MV4","v":745.29062603699879},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MW12,'Monthly Operations'!$D$13)/12*MW4","v":745.29062603699879},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MX12,'Monthly Operations'!$D$13)/12*MX4","v":745.29062603699879},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MY12,'Monthly Operations'!$D$13)/12*MY4","v":745.29062603699879},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!MZ12,'Monthly Operations'!$D$13)/12*MZ4","v":745.29062603699879},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!NA12,'Monthly Operations'!$D$13)/12*NA4","v":745.29062603699879},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!NB12,'Monthly Operations'!$D$13)/12*NB4","v":745.29062603699879},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!NC12,'Monthly Operations'!$D$13)/12*NC4","v":740.93220132333215},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!ND12,'Monthly Operations'!$D$13)/12*ND4","v":740.93220132333215},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!NE12,'Monthly Operations'!$D$13)/12*NE4","v":740.93220132333215},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!NF12,'Monthly Operations'!$D$13)/12*NF4","v":740.93220132333215},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!NG12,'Monthly Operations'!$D$13)/12*NG4","v":740.93220132333215},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!NH12,'Monthly Operations'!$D$13)/12*NH4","v":0},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!NI12,'Monthly Operations'!$D$13)/12*NI4","v":0},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!NJ12,'Monthly Operations'!$D$13)/12*NJ4","v":0},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!NK12,'Monthly Operations'!$D$13)/12*NK4","v":0},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!NL12,'Monthly Operations'!$D$13)/12*NL4","v":0},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!NM12,'Monthly Operations'!$D$13)/12*NM4","v":0},{"$f":"INDEX('Kwh Estimate'!$O:$T,'Monthly Operations'!NN12,'Monthly Operations'!$D$13)/12*NN4","v":0}]
[null,null,"Sensisitity",{"$f":"'Control Panel'!D20","v":1},null,null,{"$f":"G13*$D$14","v":0},{"$f":"H13*$D$14","v":0},0,0,0,871.68494273333351,871.68494273333351,871.68494273333351,871.68494273333351,871.68494273333351,871.68494273333351,871.68494273333351,867.32651801966676,867.32651801966676,867.32651801966676,867.32651801966676,867.32651801966676,867.32651801966676,867.32651801966676,867.32651801966676,867.32651801966676,867.32651801966676,867.32651801966676,867.32651801966676,862.96809330600001,862.96809330600001,862.96809330600001,862.96809330600001,862.96809330600001,862.96809330600001,862.96809330600001,862.96809330600001,862.96809330600001,862.96809330600001,862.96809330600001,862.96809330600001,858.60966859233338,858.60966859233338,858.60966859233338,858.60966859233338,858.60966859233338,858.60966859233338,858.60966859233338,858.60966859233338,858.60966859233338,858.60966859233338,858.60966859233338,858.60966859233338,854.25124387866663,854.25124387866663,854.25124387866663,854.25124387866663,854.25124387866663,854.25124387866663,854.25124387866663,854.25124387866663,854.25124387866663,854.25124387866663,854.25124387866663,854.25124387866663,849.89281916499988,849.89281916499988,849.89281916499988,849.89281916499988,849.89281916499988,{"$f":"BT13*$D$14","v":849.89281916499988},849.89281916499988,849.89281916499988,849.89281916499988,849.89281916499988,849.89281916499988,849.89281916499988,845.53439445133324,845.53439445133324,845.53439445133324,845.53439445133324,845.53439445133324,845.53439445133324,845.53439445133324,845.53439445133324,845.53439445133324,845.53439445133324,845.53439445133324,845.53439445133324,841.17596973766649,841.17596973766649,841.17596973766649,841.17596973766649,841.17596973766649,841.17596973766649,841.17596973766649,841.17596973766649,841.17596973766649,841.17596973766649,841.17596973766649,841.17596973766649,836.81754502399974,836.81754502399974,836.81754502399974,836.81754502399974,836.81754502399974,836.81754502399974,836.81754502399974,836.81754502399974,836.81754502399974,836.81754502399974,836.81754502399974,836.81754502399974,832.45912031033311,832.45912031033311,832.45912031033311,832.45912031033311,832.45912031033311,832.45912031033311,832.45912031033311,832.45912031033311,832.45912031033311,832.45912031033311,832.45912031033311,832.45912031033311,828.10069559666636,828.10069559666636,828.10069559666636,828.10069559666636,828.10069559666636,828.10069559666636,828.10069559666636,828.10069559666636,828.10069559666636,{"$f":"EF13*$D$14","v":828.10069559666636},828.10069559666636,828.10069559666636,823.74227088299961,823.74227088299961,823.74227088299961,823.74227088299961,823.74227088299961,823.74227088299961,823.74227088299961,823.74227088299961,823.74227088299961,823.74227088299961,823.74227088299961,823.74227088299961,819.38384616933297,819.38384616933297,819.38384616933297,819.38384616933297,819.38384616933297,819.38384616933297,819.38384616933297,819.38384616933297,819.38384616933297,819.38384616933297,819.38384616933297,819.38384616933297,815.02542145566622,815.02542145566622,815.02542145566622,815.02542145566622,815.02542145566622,815.02542145566622,815.02542145566622,815.02542145566622,815.02542145566622,815.02542145566622,815.02542145566622,815.02542145566622,810.66699674199947,810.66699674199947,810.66699674199947,810.66699674199947,810.66699674199947,810.66699674199947,810.66699674199947,810.66699674199947,810.66699674199947,810.66699674199947,810.66699674199947,810.66699674199947,806.30857202833283,806.30857202833283,806.30857202833283,806.30857202833283,806.30857202833283,806.30857202833283,806.30857202833283,806.30857202833283,806.30857202833283,806.30857202833283,806.30857202833283,806.30857202833283,801.95014731466608,{"$f":"GR13*$D$14","v":801.95014731466608},801.95014731466608,801.95014731466608,801.95014731466608,801.95014731466608,801.95014731466608,801.95014731466608,801.95014731466608,801.95014731466608,801.95014731466608,801.95014731466608,797.59172260099933,797.59172260099933,797.59172260099933,797.59172260099933,797.59172260099933,797.59172260099933,797.59172260099933,797.59172260099933,797.59172260099933,797.59172260099933,797.59172260099933,797.59172260099933,793.2332978873327,793.2332978873327,793.2332978873327,793.2332978873327,793.2332978873327,793.2332978873327,793.2332978873327,793.2332978873327,793.2332978873327,793.2332978873327,793.2332978873327,793.2332978873327,788.87487317366595,788.87487317366595,788.87487317366595,788.87487317366595,788.87487317366595,788.87487317366595,788.87487317366595,788.87487317366595,788.87487317366595,788.87487317366595,788.87487317366595,788.87487317366595,784.5164484599992,784.5164484599992,784.5164484599992,784.5164484599992,784.5164484599992,784.5164484599992,784.5164484599992,784.5164484599992,784.5164484599992,784.5164484599992,784.5164484599992,784.5164484599992,780.15802374633256,780.15802374633256,780.15802374633256,780.15802374633256,780.15802374633256,{"$f":"JD13*$D$14","v":780.15802374633256},780.15802374633256,780.15802374633256,780.15802374633256,780.15802374633256,780.15802374633256,780.15802374633256,775.79959903266581,775.79959903266581,775.79959903266581,775.79959903266581,775.79959903266581,775.79959903266581,775.79959903266581,775.79959903266581,775.79959903266581,775.79959903266581,775.79959903266581,775.79959903266581,771.44117431899906,771.44117431899906,771.44117431899906,771.44117431899906,771.44117431899906,771.44117431899906,771.44117431899906,771.44117431899906,771.44117431899906,771.44117431899906,771.44117431899906,771.44117431899906,767.08274960533242,767.08274960533242,767.08274960533242,767.08274960533242,767.08274960533242,767.08274960533242,767.08274960533242,767.08274960533242,767.08274960533242,767.08274960533242,767.08274960533242,767.08274960533242,762.72432489166567,762.72432489166567,762.72432489166567,762.72432489166567,762.72432489166567,762.72432489166567,762.72432489166567,762.72432489166567,762.72432489166567,762.72432489166567,762.72432489166567,762.72432489166567,758.36590017799892,758.36590017799892,758.36590017799892,758.36590017799892,758.36590017799892,758.36590017799892,758.36590017799892,758.36590017799892,758.36590017799892,{"$f":"LP13*$D$14","v":758.36590017799892},758.36590017799892,758.36590017799892,754.00747546433229,754.00747546433229,754.00747546433229,754.00747546433229,754.00747546433229,754.00747546433229,754.00747546433229,754.00747546433229,754.00747546433229,754.00747546433229,754.00747546433229,754.00747546433229,749.64905075066554,749.64905075066554,749.64905075066554,749.64905075066554,749.64905075066554,749.64905075066554,749.64905075066554,749.64905075066554,749.64905075066554,749.64905075066554,749.64905075066554,749.64905075066554,745.29062603699879,745.29062603699879,745.29062603699879,745.29062603699879,745.29062603699879,745.29062603699879,745.29062603699879,745.29062603699879,745.29062603699879,745.29062603699879,745.29062603699879,745.29062603699879,740.93220132333215,740.93220132333215,740.93220132333215,740.93220132333215,740.93220132333215,0,0,0,0,0,0,0]
[]
[null,null,"PPA / Avoided Cost",null,null,null,{"$f":"LOOKUP('Monthly Operations'!G3,'Inputs S'!1:1,'Inputs S'!4:4)","v":170},{"$f":"LOOKUP('Monthly Operations'!H3,'Inputs S'!1:1,'Inputs S'!4:4)","v":170},{"$f":"LOOKUP('Monthly Operations'!I3,'Inputs S'!1:1,'Inputs S'!4:4)","v":170},{"$f":"LOOKUP('Monthly Operations'!J3,'Inputs S'!1:1,'Inputs S'!4:4)","v":170},{"$f":"LOOKUP('Monthly Operations'!K3,'Inputs S'!1:1,'Inputs S'!4:4)","v":170},{"$f":"LOOKUP('Monthly Operations'!L3,'Inputs S'!1:1,'Inputs S'!4:4)","v":170},{"$f":"LOOKUP('Monthly Operations'!M3,'Inputs S'!1:1,'Inputs S'!4:4)","v":170},{"$f":"LOOKUP('Monthly Operations'!N3,'Inputs S'!1:1,'Inputs S'!4:4)","v":170},{"$f":"LOOKUP('Monthly Operations'!O3,'Inputs S'!1:1,'Inputs S'!4:4)","v":170},{"$f":"LOOKUP('Monthly Operations'!P3,'Inputs S'!1:1,'Inputs S'!4:4)","v":170},{"$f":"LOOKUP('Monthly Operations'!Q3,'Inputs S'!1:1,'Inputs S'!4:4)","v":170},{"$f":"LOOKUP('Monthly Operations'!R3,'Inputs S'!1:1,'Inputs S'!4:4)","v":170},{"$f":"LOOKUP('Monthly Operations'!S3,'Inputs S'!1:1,'Inputs S'!4:4)","v":173},{"$f":"LOOKUP('Monthly Operations'!T3,'Inputs S'!1:1,'Inputs S'!4:4)","v":173},{"$f":"LOOKUP('Monthly Operations'!U3,'Inputs S'!1:1,'Inputs S'!4:4)","v":173},{"$f":"LOOKUP('Monthly Operations'!V3,'Inputs S'!1:1,'Inputs S'!4:4)","v":173},{"$f":"LOOKUP('Monthly Operations'!W3,'Inputs S'!1:1,'Inputs S'!4:4)","v":173},{"$f":"LOOKUP('Monthly Operations'!X3,'Inputs S'!1:1,'Inputs S'!4:4)","v":173},{"$f":"LOOKUP('Monthly Operations'!Y3,'Inputs S'!1:1,'Inputs S'!4:4)","v":173},{"$f":"LOOKUP('Monthly Operations'!Z3,'Inputs S'!1:1,'Inputs S'!4:4)","v":173},{"$f":"LOOKUP('Monthly Operations'!AA3,'Inputs S'!1:1,'Inputs S'!4:4)","v":173},{"$f":"LOOKUP('Monthly Operations'!AB3,'Inputs S'!1:1,'Inputs S'!4:4)","v":173},{"$f":"LOOKUP('Monthly Operations'!AC3,'Inputs S'!1:1,'Inputs S'!4:4)","v":173},{"$f":"LOOKUP('Monthly Operations'!AD3,'Inputs S'!1:1,'Inputs S'!4:4)","v":173},{"$f":"LOOKUP('Monthly Operations'!AE3,'Inputs S'!1:1,'Inputs S'!4:4)","v":175},{"$f":"LOOKUP('Monthly Operations'!AF3,'Inputs S'!1:1,'Inputs S'!4:4)","v":175},{"$f":"LOOKUP('Monthly Operations'!AG3,'Inputs S'!1:1,'Inputs S'!4:4)","v":175},{"$f":"LOOKUP('Monthly Operations'!AH3,'Inputs S'!1:1,'Inputs S'!4:4)","v":175},{"$f":"LOOKUP('Monthly Operations'!AI3,'Inputs S'!1:1,'Inputs S'!4:4)","v":175},{"$f":"LOOKUP('Monthly Operations'!AJ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":175},{"$f":"LOOKUP('Monthly Operations'!AK3,'Inputs S'!1:1,'Inputs S'!4:4)","v":175},{"$f":"LOOKUP('Monthly Operations'!AL3,'Inputs S'!1:1,'Inputs S'!4:4)","v":175},{"$f":"LOOKUP('Monthly Operations'!AM3,'Inputs S'!1:1,'Inputs S'!4:4)","v":175},{"$f":"LOOKUP('Monthly Operations'!AN3,'Inputs S'!1:1,'Inputs S'!4:4)","v":175},{"$f":"LOOKUP('Monthly Operations'!AO3,'Inputs S'!1:1,'Inputs S'!4:4)","v":175},{"$f":"LOOKUP('Monthly Operations'!AP3,'Inputs S'!1:1,'Inputs S'!4:4)","v":175},{"$f":"LOOKUP('Monthly Operations'!AQ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":178},{"$f":"LOOKUP('Monthly Operations'!AR3,'Inputs S'!1:1,'Inputs S'!4:4)","v":178},{"$f":"LOOKUP('Monthly Operations'!AS3,'Inputs S'!1:1,'Inputs S'!4:4)","v":178},{"$f":"LOOKUP('Monthly Operations'!AT3,'Inputs S'!1:1,'Inputs S'!4:4)","v":178},{"$f":"LOOKUP('Monthly Operations'!AU3,'Inputs S'!1:1,'Inputs S'!4:4)","v":178},{"$f":"LOOKUP('Monthly Operations'!AV3,'Inputs S'!1:1,'Inputs S'!4:4)","v":178},{"$f":"LOOKUP('Monthly Operations'!AW3,'Inputs S'!1:1,'Inputs S'!4:4)","v":178},{"$f":"LOOKUP('Monthly Operations'!AX3,'Inputs S'!1:1,'Inputs S'!4:4)","v":178},{"$f":"LOOKUP('Monthly Operations'!AY3,'Inputs S'!1:1,'Inputs S'!4:4)","v":178},{"$f":"LOOKUP('Monthly Operations'!AZ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":178},{"$f":"LOOKUP('Monthly Operations'!BA3,'Inputs S'!1:1,'Inputs S'!4:4)","v":178},{"$f":"LOOKUP('Monthly Operations'!BB3,'Inputs S'!1:1,'Inputs S'!4:4)","v":178},{"$f":"LOOKUP('Monthly Operations'!BC3,'Inputs S'!1:1,'Inputs S'!4:4)","v":180},{"$f":"LOOKUP('Monthly Operations'!BD3,'Inputs S'!1:1,'Inputs S'!4:4)","v":180},{"$f":"LOOKUP('Monthly Operations'!BE3,'Inputs S'!1:1,'Inputs S'!4:4)","v":180},{"$f":"LOOKUP('Monthly Operations'!BF3,'Inputs S'!1:1,'Inputs S'!4:4)","v":180},{"$f":"LOOKUP('Monthly Operations'!BG3,'Inputs S'!1:1,'Inputs S'!4:4)","v":180},{"$f":"LOOKUP('Monthly Operations'!BH3,'Inputs S'!1:1,'Inputs S'!4:4)","v":180},{"$f":"LOOKUP('Monthly Operations'!BI3,'Inputs S'!1:1,'Inputs S'!4:4)","v":180},{"$f":"LOOKUP('Monthly Operations'!BJ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":180},{"$f":"LOOKUP('Monthly Operations'!BK3,'Inputs S'!1:1,'Inputs S'!4:4)","v":180},{"$f":"LOOKUP('Monthly Operations'!BL3,'Inputs S'!1:1,'Inputs S'!4:4)","v":180},{"$f":"LOOKUP('Monthly Operations'!BM3,'Inputs S'!1:1,'Inputs S'!4:4)","v":180},{"$f":"LOOKUP('Monthly Operations'!BN3,'Inputs S'!1:1,'Inputs S'!4:4)","v":180},{"$f":"LOOKUP('Monthly Operations'!BO3,'Inputs S'!1:1,'Inputs S'!4:4)","v":183},{"$f":"LOOKUP('Monthly Operations'!BP3,'Inputs S'!1:1,'Inputs S'!4:4)","v":183},{"$f":"LOOKUP('Monthly Operations'!BQ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":183},{"$f":"LOOKUP('Monthly Operations'!BR3,'Inputs S'!1:1,'Inputs S'!4:4)","v":183},{"$f":"LOOKUP('Monthly Operations'!BS3,'Inputs S'!1:1,'Inputs S'!4:4)","v":183},{"$f":"LOOKUP('Monthly Operations'!BT3,'Inputs S'!1:1,'Inputs S'!4:4)","v":183},{"$f":"LOOKUP('Monthly Operations'!BU3,'Inputs S'!1:1,'Inputs S'!4:4)","v":183},{"$f":"LOOKUP('Monthly Operations'!BV3,'Inputs S'!1:1,'Inputs S'!4:4)","v":183},{"$f":"LOOKUP('Monthly Operations'!BW3,'Inputs S'!1:1,'Inputs S'!4:4)","v":183},{"$f":"LOOKUP('Monthly Operations'!BX3,'Inputs S'!1:1,'Inputs S'!4:4)","v":183},{"$f":"LOOKUP('Monthly Operations'!BY3,'Inputs S'!1:1,'Inputs S'!4:4)","v":183},{"$f":"LOOKUP('Monthly Operations'!BZ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":183},{"$f":"LOOKUP('Monthly Operations'!CA3,'Inputs S'!1:1,'Inputs S'!4:4)","v":186},{"$f":"LOOKUP('Monthly Operations'!CB3,'Inputs S'!1:1,'Inputs S'!4:4)","v":186},{"$f":"LOOKUP('Monthly Operations'!CC3,'Inputs S'!1:1,'Inputs S'!4:4)","v":186},{"$f":"LOOKUP('Monthly Operations'!CD3,'Inputs S'!1:1,'Inputs S'!4:4)","v":186},{"$f":"LOOKUP('Monthly Operations'!CE3,'Inputs S'!1:1,'Inputs S'!4:4)","v":186},{"$f":"LOOKUP('Monthly Operations'!CF3,'Inputs S'!1:1,'Inputs S'!4:4)","v":186},{"$f":"LOOKUP('Monthly Operations'!CG3,'Inputs S'!1:1,'Inputs S'!4:4)","v":186},{"$f":"LOOKUP('Monthly Operations'!CH3,'Inputs S'!1:1,'Inputs S'!4:4)","v":186},{"$f":"LOOKUP('Monthly Operations'!CI3,'Inputs S'!1:1,'Inputs S'!4:4)","v":186},{"$f":"LOOKUP('Monthly Operations'!CJ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":186},{"$f":"LOOKUP('Monthly Operations'!CK3,'Inputs S'!1:1,'Inputs S'!4:4)","v":186},{"$f":"LOOKUP('Monthly Operations'!CL3,'Inputs S'!1:1,'Inputs S'!4:4)","v":186},{"$f":"LOOKUP('Monthly Operations'!CM3,'Inputs S'!1:1,'Inputs S'!4:4)","v":189},{"$f":"LOOKUP('Monthly Operations'!CN3,'Inputs S'!1:1,'Inputs S'!4:4)","v":189},{"$f":"LOOKUP('Monthly Operations'!CO3,'Inputs S'!1:1,'Inputs S'!4:4)","v":189},{"$f":"LOOKUP('Monthly Operations'!CP3,'Inputs S'!1:1,'Inputs S'!4:4)","v":189},{"$f":"LOOKUP('Monthly Operations'!CQ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":189},{"$f":"LOOKUP('Monthly Operations'!CR3,'Inputs S'!1:1,'Inputs S'!4:4)","v":189},{"$f":"LOOKUP('Monthly Operations'!CS3,'Inputs S'!1:1,'Inputs S'!4:4)","v":189},{"$f":"LOOKUP('Monthly Operations'!CT3,'Inputs S'!1:1,'Inputs S'!4:4)","v":189},{"$f":"LOOKUP('Monthly Operations'!CU3,'Inputs S'!1:1,'Inputs S'!4:4)","v":189},{"$f":"LOOKUP('Monthly Operations'!CV3,'Inputs S'!1:1,'Inputs S'!4:4)","v":189},{"$f":"LOOKUP('Monthly Operations'!CW3,'Inputs S'!1:1,'Inputs S'!4:4)","v":189},{"$f":"LOOKUP('Monthly Operations'!CX3,'Inputs S'!1:1,'Inputs S'!4:4)","v":189},{"$f":"LOOKUP('Monthly Operations'!CY3,'Inputs S'!1:1,'Inputs S'!4:4)","v":192},{"$f":"LOOKUP('Monthly Operations'!CZ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":192},{"$f":"LOOKUP('Monthly Operations'!DA3,'Inputs S'!1:1,'Inputs S'!4:4)","v":192},{"$f":"LOOKUP('Monthly Operations'!DB3,'Inputs S'!1:1,'Inputs S'!4:4)","v":192},{"$f":"LOOKUP('Monthly Operations'!DC3,'Inputs S'!1:1,'Inputs S'!4:4)","v":192},{"$f":"LOOKUP('Monthly Operations'!DD3,'Inputs S'!1:1,'Inputs S'!4:4)","v":192},{"$f":"LOOKUP('Monthly Operations'!DE3,'Inputs S'!1:1,'Inputs S'!4:4)","v":192},{"$f":"LOOKUP('Monthly Operations'!DF3,'Inputs S'!1:1,'Inputs S'!4:4)","v":192},{"$f":"LOOKUP('Monthly Operations'!DG3,'Inputs S'!1:1,'Inputs S'!4:4)","v":192},{"$f":"LOOKUP('Monthly Operations'!DH3,'Inputs S'!1:1,'Inputs S'!4:4)","v":192},{"$f":"LOOKUP('Monthly Operations'!DI3,'Inputs S'!1:1,'Inputs S'!4:4)","v":192},{"$f":"LOOKUP('Monthly Operations'!DJ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":192},{"$f":"LOOKUP('Monthly Operations'!DK3,'Inputs S'!1:1,'Inputs S'!4:4)","v":194},{"$f":"LOOKUP('Monthly Operations'!DL3,'Inputs S'!1:1,'Inputs S'!4:4)","v":194},{"$f":"LOOKUP('Monthly Operations'!DM3,'Inputs S'!1:1,'Inputs S'!4:4)","v":194},{"$f":"LOOKUP('Monthly Operations'!DN3,'Inputs S'!1:1,'Inputs S'!4:4)","v":194},{"$f":"LOOKUP('Monthly Operations'!DO3,'Inputs S'!1:1,'Inputs S'!4:4)","v":194},{"$f":"LOOKUP('Monthly Operations'!DP3,'Inputs S'!1:1,'Inputs S'!4:4)","v":194},{"$f":"LOOKUP('Monthly Operations'!DQ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":194},{"$f":"LOOKUP('Monthly Operations'!DR3,'Inputs S'!1:1,'Inputs S'!4:4)","v":194},{"$f":"LOOKUP('Monthly Operations'!DS3,'Inputs S'!1:1,'Inputs S'!4:4)","v":194},{"$f":"LOOKUP('Monthly Operations'!DT3,'Inputs S'!1:1,'Inputs S'!4:4)","v":194},{"$f":"LOOKUP('Monthly Operations'!DU3,'Inputs S'!1:1,'Inputs S'!4:4)","v":194},{"$f":"LOOKUP('Monthly Operations'!DV3,'Inputs S'!1:1,'Inputs S'!4:4)","v":194},{"$f":"LOOKUP('Monthly Operations'!DW3,'Inputs S'!1:1,'Inputs S'!4:4)","v":197},{"$f":"LOOKUP('Monthly Operations'!DX3,'Inputs S'!1:1,'Inputs S'!4:4)","v":197},{"$f":"LOOKUP('Monthly Operations'!DY3,'Inputs S'!1:1,'Inputs S'!4:4)","v":197},{"$f":"LOOKUP('Monthly Operations'!DZ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":197},{"$f":"LOOKUP('Monthly Operations'!EA3,'Inputs S'!1:1,'Inputs S'!4:4)","v":197},{"$f":"LOOKUP('Monthly Operations'!EB3,'Inputs S'!1:1,'Inputs S'!4:4)","v":197},{"$f":"LOOKUP('Monthly Operations'!EC3,'Inputs S'!1:1,'Inputs S'!4:4)","v":197},{"$f":"LOOKUP('Monthly Operations'!ED3,'Inputs S'!1:1,'Inputs S'!4:4)","v":197},{"$f":"LOOKUP('Monthly Operations'!EE3,'Inputs S'!1:1,'Inputs S'!4:4)","v":197},{"$f":"LOOKUP('Monthly Operations'!EF3,'Inputs S'!1:1,'Inputs S'!4:4)","v":197},{"$f":"LOOKUP('Monthly Operations'!EG3,'Inputs S'!1:1,'Inputs S'!4:4)","v":197},{"$f":"LOOKUP('Monthly Operations'!EH3,'Inputs S'!1:1,'Inputs S'!4:4)","v":197},{"$f":"LOOKUP('Monthly Operations'!EI3,'Inputs S'!1:1,'Inputs S'!4:4)","v":200},{"$f":"LOOKUP('Monthly Operations'!EJ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":200},{"$f":"LOOKUP('Monthly Operations'!EK3,'Inputs S'!1:1,'Inputs S'!4:4)","v":200},{"$f":"LOOKUP('Monthly Operations'!EL3,'Inputs S'!1:1,'Inputs S'!4:4)","v":200},{"$f":"LOOKUP('Monthly Operations'!EM3,'Inputs S'!1:1,'Inputs S'!4:4)","v":200},{"$f":"LOOKUP('Monthly Operations'!EN3,'Inputs S'!1:1,'Inputs S'!4:4)","v":200},{"$f":"LOOKUP('Monthly Operations'!EO3,'Inputs S'!1:1,'Inputs S'!4:4)","v":200},{"$f":"LOOKUP('Monthly Operations'!EP3,'Inputs S'!1:1,'Inputs S'!4:4)","v":200},{"$f":"LOOKUP('Monthly Operations'!EQ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":200},{"$f":"LOOKUP('Monthly Operations'!ER3,'Inputs S'!1:1,'Inputs S'!4:4)","v":200},{"$f":"LOOKUP('Monthly Operations'!ES3,'Inputs S'!1:1,'Inputs S'!4:4)","v":200},{"$f":"LOOKUP('Monthly Operations'!ET3,'Inputs S'!1:1,'Inputs S'!4:4)","v":200},{"$f":"LOOKUP('Monthly Operations'!EU3,'Inputs S'!1:1,'Inputs S'!4:4)","v":203},{"$f":"LOOKUP('Monthly Operations'!EV3,'Inputs S'!1:1,'Inputs S'!4:4)","v":203},{"$f":"LOOKUP('Monthly Operations'!EW3,'Inputs S'!1:1,'Inputs S'!4:4)","v":203},{"$f":"LOOKUP('Monthly Operations'!EX3,'Inputs S'!1:1,'Inputs S'!4:4)","v":203},{"$f":"LOOKUP('Monthly Operations'!EY3,'Inputs S'!1:1,'Inputs S'!4:4)","v":203},{"$f":"LOOKUP('Monthly Operations'!EZ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":203},{"$f":"LOOKUP('Monthly Operations'!FA3,'Inputs S'!1:1,'Inputs S'!4:4)","v":203},{"$f":"LOOKUP('Monthly Operations'!FB3,'Inputs S'!1:1,'Inputs S'!4:4)","v":203},{"$f":"LOOKUP('Monthly Operations'!FC3,'Inputs S'!1:1,'Inputs S'!4:4)","v":203},{"$f":"LOOKUP('Monthly Operations'!FD3,'Inputs S'!1:1,'Inputs S'!4:4)","v":203},{"$f":"LOOKUP('Monthly Operations'!FE3,'Inputs S'!1:1,'Inputs S'!4:4)","v":203},{"$f":"LOOKUP('Monthly Operations'!FF3,'Inputs S'!1:1,'Inputs S'!4:4)","v":203},{"$f":"LOOKUP('Monthly Operations'!FG3,'Inputs S'!1:1,'Inputs S'!4:4)","v":206},{"$f":"LOOKUP('Monthly Operations'!FH3,'Inputs S'!1:1,'Inputs S'!4:4)","v":206},{"$f":"LOOKUP('Monthly Operations'!FI3,'Inputs S'!1:1,'Inputs S'!4:4)","v":206},{"$f":"LOOKUP('Monthly Operations'!FJ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":206},{"$f":"LOOKUP('Monthly Operations'!FK3,'Inputs S'!1:1,'Inputs S'!4:4)","v":206},{"$f":"LOOKUP('Monthly Operations'!FL3,'Inputs S'!1:1,'Inputs S'!4:4)","v":206},{"$f":"LOOKUP('Monthly Operations'!FM3,'Inputs S'!1:1,'Inputs S'!4:4)","v":206},{"$f":"LOOKUP('Monthly Operations'!FN3,'Inputs S'!1:1,'Inputs S'!4:4)","v":206},{"$f":"LOOKUP('Monthly Operations'!FO3,'Inputs S'!1:1,'Inputs S'!4:4)","v":206},{"$f":"LOOKUP('Monthly Operations'!FP3,'Inputs S'!1:1,'Inputs S'!4:4)","v":206},{"$f":"LOOKUP('Monthly Operations'!FQ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":206},{"$f":"LOOKUP('Monthly Operations'!FR3,'Inputs S'!1:1,'Inputs S'!4:4)","v":206},{"$f":"LOOKUP('Monthly Operations'!FS3,'Inputs S'!1:1,'Inputs S'!4:4)","v":209},{"$f":"LOOKUP('Monthly Operations'!FT3,'Inputs S'!1:1,'Inputs S'!4:4)","v":209},{"$f":"LOOKUP('Monthly Operations'!FU3,'Inputs S'!1:1,'Inputs S'!4:4)","v":209},{"$f":"LOOKUP('Monthly Operations'!FV3,'Inputs S'!1:1,'Inputs S'!4:4)","v":209},{"$f":"LOOKUP('Monthly Operations'!FW3,'Inputs S'!1:1,'Inputs S'!4:4)","v":209},{"$f":"LOOKUP('Monthly Operations'!FX3,'Inputs S'!1:1,'Inputs S'!4:4)","v":209},{"$f":"LOOKUP('Monthly Operations'!FY3,'Inputs S'!1:1,'Inputs S'!4:4)","v":209},{"$f":"LOOKUP('Monthly Operations'!FZ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":209},{"$f":"LOOKUP('Monthly Operations'!GA3,'Inputs S'!1:1,'Inputs S'!4:4)","v":209},{"$f":"LOOKUP('Monthly Operations'!GB3,'Inputs S'!1:1,'Inputs S'!4:4)","v":209},{"$f":"LOOKUP('Monthly Operations'!GC3,'Inputs S'!1:1,'Inputs S'!4:4)","v":209},{"$f":"LOOKUP('Monthly Operations'!GD3,'Inputs S'!1:1,'Inputs S'!4:4)","v":209},{"$f":"LOOKUP('Monthly Operations'!GE3,'Inputs S'!1:1,'Inputs S'!4:4)","v":213},{"$f":"LOOKUP('Monthly Operations'!GF3,'Inputs S'!1:1,'Inputs S'!4:4)","v":213},{"$f":"LOOKUP('Monthly Operations'!GG3,'Inputs S'!1:1,'Inputs S'!4:4)","v":213},{"$f":"LOOKUP('Monthly Operations'!GH3,'Inputs S'!1:1,'Inputs S'!4:4)","v":213},{"$f":"LOOKUP('Monthly Operations'!GI3,'Inputs S'!1:1,'Inputs S'!4:4)","v":213},{"$f":"LOOKUP('Monthly Operations'!GJ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":213},{"$f":"LOOKUP('Monthly Operations'!GK3,'Inputs S'!1:1,'Inputs S'!4:4)","v":213},{"$f":"LOOKUP('Monthly Operations'!GL3,'Inputs S'!1:1,'Inputs S'!4:4)","v":213},{"$f":"LOOKUP('Monthly Operations'!GM3,'Inputs S'!1:1,'Inputs S'!4:4)","v":213},{"$f":"LOOKUP('Monthly Operations'!GN3,'Inputs S'!1:1,'Inputs S'!4:4)","v":213},{"$f":"LOOKUP('Monthly Operations'!GO3,'Inputs S'!1:1,'Inputs S'!4:4)","v":213},{"$f":"LOOKUP('Monthly Operations'!GP3,'Inputs S'!1:1,'Inputs S'!4:4)","v":213},{"$f":"LOOKUP('Monthly Operations'!GQ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":216},{"$f":"LOOKUP('Monthly Operations'!GR3,'Inputs S'!1:1,'Inputs S'!4:4)","v":216},{"$f":"LOOKUP('Monthly Operations'!GS3,'Inputs S'!1:1,'Inputs S'!4:4)","v":216},{"$f":"LOOKUP('Monthly Operations'!GT3,'Inputs S'!1:1,'Inputs S'!4:4)","v":216},{"$f":"LOOKUP('Monthly Operations'!GU3,'Inputs S'!1:1,'Inputs S'!4:4)","v":216},{"$f":"LOOKUP('Monthly Operations'!GV3,'Inputs S'!1:1,'Inputs S'!4:4)","v":216},{"$f":"LOOKUP('Monthly Operations'!GW3,'Inputs S'!1:1,'Inputs S'!4:4)","v":216},{"$f":"LOOKUP('Monthly Operations'!GX3,'Inputs S'!1:1,'Inputs S'!4:4)","v":216},{"$f":"LOOKUP('Monthly Operations'!GY3,'Inputs S'!1:1,'Inputs S'!4:4)","v":216},{"$f":"LOOKUP('Monthly Operations'!GZ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":216},{"$f":"LOOKUP('Monthly Operations'!HA3,'Inputs S'!1:1,'Inputs S'!4:4)","v":216},{"$f":"LOOKUP('Monthly Operations'!HB3,'Inputs S'!1:1,'Inputs S'!4:4)","v":216},{"$f":"LOOKUP('Monthly Operations'!HC3,'Inputs S'!1:1,'Inputs S'!4:4)","v":219},{"$f":"LOOKUP('Monthly Operations'!HD3,'Inputs S'!1:1,'Inputs S'!4:4)","v":219},{"$f":"LOOKUP('Monthly Operations'!HE3,'Inputs S'!1:1,'Inputs S'!4:4)","v":219},{"$f":"LOOKUP('Monthly Operations'!HF3,'Inputs S'!1:1,'Inputs S'!4:4)","v":219},{"$f":"LOOKUP('Monthly Operations'!HG3,'Inputs S'!1:1,'Inputs S'!4:4)","v":219},{"$f":"LOOKUP('Monthly Operations'!HH3,'Inputs S'!1:1,'Inputs S'!4:4)","v":219},{"$f":"LOOKUP('Monthly Operations'!HI3,'Inputs S'!1:1,'Inputs S'!4:4)","v":219},{"$f":"LOOKUP('Monthly Operations'!HJ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":219},{"$f":"LOOKUP('Monthly Operations'!HK3,'Inputs S'!1:1,'Inputs S'!4:4)","v":219},{"$f":"LOOKUP('Monthly Operations'!HL3,'Inputs S'!1:1,'Inputs S'!4:4)","v":219},{"$f":"LOOKUP('Monthly Operations'!HM3,'Inputs S'!1:1,'Inputs S'!4:4)","v":219},{"$f":"LOOKUP('Monthly Operations'!HN3,'Inputs S'!1:1,'Inputs S'!4:4)","v":219},{"$f":"LOOKUP('Monthly Operations'!HO3,'Inputs S'!1:1,'Inputs S'!4:4)","v":222},{"$f":"LOOKUP('Monthly Operations'!HP3,'Inputs S'!1:1,'Inputs S'!4:4)","v":222},{"$f":"LOOKUP('Monthly Operations'!HQ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":222},{"$f":"LOOKUP('Monthly Operations'!HR3,'Inputs S'!1:1,'Inputs S'!4:4)","v":222},{"$f":"LOOKUP('Monthly Operations'!HS3,'Inputs S'!1:1,'Inputs S'!4:4)","v":222},{"$f":"LOOKUP('Monthly Operations'!HT3,'Inputs S'!1:1,'Inputs S'!4:4)","v":222},{"$f":"LOOKUP('Monthly Operations'!HU3,'Inputs S'!1:1,'Inputs S'!4:4)","v":222},{"$f":"LOOKUP('Monthly Operations'!HV3,'Inputs S'!1:1,'Inputs S'!4:4)","v":222},{"$f":"LOOKUP('Monthly Operations'!HW3,'Inputs S'!1:1,'Inputs S'!4:4)","v":222},{"$f":"LOOKUP('Monthly Operations'!HX3,'Inputs S'!1:1,'Inputs S'!4:4)","v":222},{"$f":"LOOKUP('Monthly Operations'!HY3,'Inputs S'!1:1,'Inputs S'!4:4)","v":222},{"$f":"LOOKUP('Monthly Operations'!HZ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":222},{"$f":"LOOKUP('Monthly Operations'!IA3,'Inputs S'!1:1,'Inputs S'!4:4)","v":226},{"$f":"LOOKUP('Monthly Operations'!IB3,'Inputs S'!1:1,'Inputs S'!4:4)","v":226},{"$f":"LOOKUP('Monthly Operations'!IC3,'Inputs S'!1:1,'Inputs S'!4:4)","v":226},{"$f":"LOOKUP('Monthly Operations'!ID3,'Inputs S'!1:1,'Inputs S'!4:4)","v":226},{"$f":"LOOKUP('Monthly Operations'!IE3,'Inputs S'!1:1,'Inputs S'!4:4)","v":226},{"$f":"LOOKUP('Monthly Operations'!IF3,'Inputs S'!1:1,'Inputs S'!4:4)","v":226},{"$f":"LOOKUP('Monthly Operations'!IG3,'Inputs S'!1:1,'Inputs S'!4:4)","v":226},{"$f":"LOOKUP('Monthly Operations'!IH3,'Inputs S'!1:1,'Inputs S'!4:4)","v":226},{"$f":"LOOKUP('Monthly Operations'!II3,'Inputs S'!1:1,'Inputs S'!4:4)","v":226},{"$f":"LOOKUP('Monthly Operations'!IJ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":226},{"$f":"LOOKUP('Monthly Operations'!IK3,'Inputs S'!1:1,'Inputs S'!4:4)","v":226},{"$f":"LOOKUP('Monthly Operations'!IL3,'Inputs S'!1:1,'Inputs S'!4:4)","v":226},{"$f":"LOOKUP('Monthly Operations'!IM3,'Inputs S'!1:1,'Inputs S'!4:4)","v":229},{"$f":"LOOKUP('Monthly Operations'!IN3,'Inputs S'!1:1,'Inputs S'!4:4)","v":229},{"$f":"LOOKUP('Monthly Operations'!IO3,'Inputs S'!1:1,'Inputs S'!4:4)","v":229},{"$f":"LOOKUP('Monthly Operations'!IP3,'Inputs S'!1:1,'Inputs S'!4:4)","v":229},{"$f":"LOOKUP('Monthly Operations'!IQ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":229},{"$f":"LOOKUP('Monthly Operations'!IR3,'Inputs S'!1:1,'Inputs S'!4:4)","v":229},{"$f":"LOOKUP('Monthly Operations'!IS3,'Inputs S'!1:1,'Inputs S'!4:4)","v":229},{"$f":"LOOKUP('Monthly Operations'!IT3,'Inputs S'!1:1,'Inputs S'!4:4)","v":229},{"$f":"LOOKUP('Monthly Operations'!IU3,'Inputs S'!1:1,'Inputs S'!4:4)","v":229},{"$f":"LOOKUP('Monthly Operations'!IV3,'Inputs S'!1:1,'Inputs S'!4:4)","v":229},{"$f":"LOOKUP('Monthly Operations'!IW3,'Inputs S'!1:1,'Inputs S'!4:4)","v":229},{"$f":"LOOKUP('Monthly Operations'!IX3,'Inputs S'!1:1,'Inputs S'!4:4)","v":229},{"$f":"LOOKUP('Monthly Operations'!IY3,'Inputs S'!1:1,'Inputs S'!4:4)","v":232},{"$f":"LOOKUP('Monthly Operations'!IZ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":232},{"$f":"LOOKUP('Monthly Operations'!JA3,'Inputs S'!1:1,'Inputs S'!4:4)","v":232},{"$f":"LOOKUP('Monthly Operations'!JB3,'Inputs S'!1:1,'Inputs S'!4:4)","v":232},{"$f":"LOOKUP('Monthly Operations'!JC3,'Inputs S'!1:1,'Inputs S'!4:4)","v":232},{"$f":"LOOKUP('Monthly Operations'!JD3,'Inputs S'!1:1,'Inputs S'!4:4)","v":232},{"$f":"LOOKUP('Monthly Operations'!JE3,'Inputs S'!1:1,'Inputs S'!4:4)","v":232},{"$f":"LOOKUP('Monthly Operations'!JF3,'Inputs S'!1:1,'Inputs S'!4:4)","v":232},{"$f":"LOOKUP('Monthly Operations'!JG3,'Inputs S'!1:1,'Inputs S'!4:4)","v":232},{"$f":"LOOKUP('Monthly Operations'!JH3,'Inputs S'!1:1,'Inputs S'!4:4)","v":232},{"$f":"LOOKUP('Monthly Operations'!JI3,'Inputs S'!1:1,'Inputs S'!4:4)","v":232},{"$f":"LOOKUP('Monthly Operations'!JJ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":232},{"$f":"LOOKUP('Monthly Operations'!JK3,'Inputs S'!1:1,'Inputs S'!4:4)","v":236},{"$f":"LOOKUP('Monthly Operations'!JL3,'Inputs S'!1:1,'Inputs S'!4:4)","v":236},{"$f":"LOOKUP('Monthly Operations'!JM3,'Inputs S'!1:1,'Inputs S'!4:4)","v":236},{"$f":"LOOKUP('Monthly Operations'!JN3,'Inputs S'!1:1,'Inputs S'!4:4)","v":236},{"$f":"LOOKUP('Monthly Operations'!JO3,'Inputs S'!1:1,'Inputs S'!4:4)","v":236},{"$f":"LOOKUP('Monthly Operations'!JP3,'Inputs S'!1:1,'Inputs S'!4:4)","v":236},{"$f":"LOOKUP('Monthly Operations'!JQ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":236},{"$f":"LOOKUP('Monthly Operations'!JR3,'Inputs S'!1:1,'Inputs S'!4:4)","v":236},{"$f":"LOOKUP('Monthly Operations'!JS3,'Inputs S'!1:1,'Inputs S'!4:4)","v":236},{"$f":"LOOKUP('Monthly Operations'!JT3,'Inputs S'!1:1,'Inputs S'!4:4)","v":236},{"$f":"LOOKUP('Monthly Operations'!JU3,'Inputs S'!1:1,'Inputs S'!4:4)","v":236},{"$f":"LOOKUP('Monthly Operations'!JV3,'Inputs S'!1:1,'Inputs S'!4:4)","v":236},{"$f":"LOOKUP('Monthly Operations'!JW3,'Inputs S'!1:1,'Inputs S'!4:4)","v":239},{"$f":"LOOKUP('Monthly Operations'!JX3,'Inputs S'!1:1,'Inputs S'!4:4)","v":239},{"$f":"LOOKUP('Monthly Operations'!JY3,'Inputs S'!1:1,'Inputs S'!4:4)","v":239},{"$f":"LOOKUP('Monthly Operations'!JZ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":239},{"$f":"LOOKUP('Monthly Operations'!KA3,'Inputs S'!1:1,'Inputs S'!4:4)","v":239},{"$f":"LOOKUP('Monthly Operations'!KB3,'Inputs S'!1:1,'Inputs S'!4:4)","v":239},{"$f":"LOOKUP('Monthly Operations'!KC3,'Inputs S'!1:1,'Inputs S'!4:4)","v":239},{"$f":"LOOKUP('Monthly Operations'!KD3,'Inputs S'!1:1,'Inputs S'!4:4)","v":239},{"$f":"LOOKUP('Monthly Operations'!KE3,'Inputs S'!1:1,'Inputs S'!4:4)","v":239},{"$f":"LOOKUP('Monthly Operations'!KF3,'Inputs S'!1:1,'Inputs S'!4:4)","v":239},{"$f":"LOOKUP('Monthly Operations'!KG3,'Inputs S'!1:1,'Inputs S'!4:4)","v":239},{"$f":"LOOKUP('Monthly Operations'!KH3,'Inputs S'!1:1,'Inputs S'!4:4)","v":239},{"$f":"LOOKUP('Monthly Operations'!KI3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KJ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KK3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KL3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KM3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KN3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KO3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KP3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KQ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KR3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KS3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KT3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KU3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KV3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KW3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KX3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KY3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!KZ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LA3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LB3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LC3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LD3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LE3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LF3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LG3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LH3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LI3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LJ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LK3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LL3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LM3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LN3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LO3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LP3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LQ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LR3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LS3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LT3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LU3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LV3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LW3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LX3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LY3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!LZ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MA3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MB3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MC3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MD3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!ME3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MF3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MG3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MH3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MI3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MJ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MK3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!ML3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MM3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MN3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MO3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MP3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MQ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MR3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MS3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MT3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MU3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MV3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MW3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MX3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MY3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!MZ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!NA3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!NB3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!NC3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!ND3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!NE3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!NF3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!NG3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!NH3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!NI3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!NJ3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!NK3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!NL3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!NM3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243},{"$f":"LOOKUP('Monthly Operations'!NN3,'Inputs S'!1:1,'Inputs S'!4:4)","v":243}]
[null,null,"REC",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue - P50",null,null,null,{"$f":"G7*(G16+G17)","v":0},{"$f":"H7*(H16+H17)","v":0},0,0,0,148186.44026466669,148186.44026466669,148186.44026466669,148186.44026466669,148186.44026466669,148186.44026466669,148186.44026466669,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,155530.38590719498,155530.38590719498,155530.38590719498,155530.38590719498,155530.38590719498,{"$f":"BT7*(BT16+BT17)","v":155530.38590719498},155530.38590719498,155530.38590719498,155530.38590719498,155530.38590719498,155530.38590719498,155530.38590719498,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,163135.83703254326,163135.83703254326,163135.83703254326,163135.83703254326,163135.83703254326,163135.83703254326,163135.83703254326,163135.83703254326,163135.83703254326,{"$f":"EF7*(EF16+EF17)","v":163135.83703254326},163135.83703254326,163135.83703254326,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,173221.23181996788,{"$f":"GR7*(GR16+GR17)","v":173221.23181996788},173221.23181996788,173221.23181996788,173221.23181996788,173221.23181996788,173221.23181996788,173221.23181996788,173221.23181996788,173221.23181996788,173221.23181996788,173221.23181996788,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,180996.66150914915,180996.66150914915,180996.66150914915,180996.66150914915,180996.66150914915,{"$f":"JD7*(JD16+JD17)","v":180996.66150914915},180996.66150914915,180996.66150914915,180996.66150914915,180996.66150914915,180996.66150914915,180996.66150914915,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,184282.91374325374,184282.91374325374,184282.91374325374,184282.91374325374,184282.91374325374,184282.91374325374,184282.91374325374,184282.91374325374,184282.91374325374,{"$f":"LP7*(LP16+LP17)","v":184282.91374325374},184282.91374325374,184282.91374325374,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,180046.52492156971,180046.52492156971,180046.52492156971,180046.52492156971,180046.52492156971,0,0,0,0,0,0,0]
[null,null,"Revenue - 1 Year P99",null,null,null,{"$f":"(G16-G17)*G8","v":0},{"$f":"(H16-H17)*H8","v":0},0,0,0,125803.26971238082,125803.26971238082,125803.26971238082,125803.26971238082,125803.26971238082,125803.26971238082,125803.26971238082,127383.21077612162,127383.21077612162,127383.21077612162,127383.21077612162,127383.21077612162,127383.21077612162,127383.21077612162,127383.21077612162,127383.21077612162,127383.21077612162,127383.21077612162,127383.21077612162,128208.33222158811,128208.33222158811,128208.33222158811,128208.33222158811,128208.33222158811,128208.33222158811,128208.33222158811,128208.33222158811,128208.33222158811,128208.33222158811,128208.33222158811,128208.33222158811,129747.57222748079,129747.57222748079,129747.57222748079,129747.57222748079,129747.57222748079,129747.57222748079,129747.57222748079,129747.57222748079,129747.57222748079,129747.57222748079,129747.57222748079,129747.57222748079,130539.3928074352,130539.3928074352,130539.3928074352,130539.3928074352,130539.3928074352,130539.3928074352,130539.3928074352,130539.3928074352,130539.3928074352,130539.3928074352,130539.3928074352,130539.3928074352,132037.93175547975,132037.93175547975,132037.93175547975,132037.93175547975,132037.93175547975,{"$f":"(BT16-BT17)*BT8","v":132037.93175547975},132037.93175547975,132037.93175547975,132037.93175547975,132037.93175547975,132037.93175547975,132037.93175547975,133514.27012651623,133514.27012651623,133514.27012651623,133514.27012651623,133514.27012651623,133514.27012651623,133514.27012651623,133514.27012651623,133514.27012651623,133514.27012651623,133514.27012651623,133514.27012651623,134968.40792054465,134968.40792054465,134968.40792054465,134968.40792054465,134968.40792054465,134968.40792054465,134968.40792054465,134968.40792054465,134968.40792054465,134968.40792054465,134968.40792054465,134968.40792054465,136400.34513756499,136400.34513756499,136400.34513756499,136400.34513756499,136400.34513756499,136400.34513756499,136400.34513756499,136400.34513756499,136400.34513756499,136400.34513756499,136400.34513756499,136400.34513756499,137103.36340948712,137103.36340948712,137103.36340948712,137103.36340948712,137103.36340948712,137103.36340948712,137103.36340948712,137103.36340948712,137103.36340948712,137103.36340948712,137103.36340948712,137103.36340948712,138494.59956865935,138494.59956865935,138494.59956865935,138494.59956865935,138494.59956865935,138494.59956865935,138494.59956865935,138494.59956865935,138494.59956865935,{"$f":"(EF16-EF17)*EF8","v":138494.59956865935},138494.59956865935,138494.59956865935,139863.63515082351,139863.63515082351,139863.63515082351,139863.63515082351,139863.63515082351,139863.63515082351,139863.63515082351,139863.63515082351,139863.63515082351,139863.63515082351,139863.63515082351,139863.63515082351,141210.47015597959,141210.47015597959,141210.47015597959,141210.47015597959,141210.47015597959,141210.47015597959,141210.47015597959,141210.47015597959,141210.47015597959,141210.47015597959,141210.47015597959,141210.47015597959,142535.10458412764,142535.10458412764,142535.10458412764,142535.10458412764,142535.10458412764,142535.10458412764,142535.10458412764,142535.10458412764,142535.10458412764,142535.10458412764,142535.10458412764,142535.10458412764,143837.53843526758,143837.53843526758,143837.53843526758,143837.53843526758,143837.53843526758,143837.53843526758,143837.53843526758,143837.53843526758,143837.53843526758,143837.53843526758,143837.53843526758,143837.53843526758,145802.28950048157,145802.28950048157,145802.28950048157,145802.28950048157,145802.28950048157,145802.28950048157,145802.28950048157,145802.28950048157,145802.28950048157,145802.28950048157,145802.28950048157,145802.28950048157,147056.62210143736,{"$f":"(GR16-GR17)*GR8","v":147056.62210143736},147056.62210143736,147056.62210143736,147056.62210143736,147056.62210143736,147056.62210143736,147056.62210143736,147056.62210143736,147056.62210143736,147056.62210143736,147056.62210143736,148288.75412538508,148288.75412538508,148288.75412538508,148288.75412538508,148288.75412538508,148288.75412538508,148288.75412538508,148288.75412538508,148288.75412538508,148288.75412538508,148288.75412538508,148288.75412538508,149498.68557232473,149498.68557232473,149498.68557232473,149498.68557232473,149498.68557232473,149498.68557232473,149498.68557232473,149498.68557232473,149498.68557232473,149498.68557232473,149498.68557232473,149498.68557232473,151356.13384866636,151356.13384866636,151356.13384866636,151356.13384866636,151356.13384866636,151356.13384866636,151356.13384866636,151356.13384866636,151356.13384866636,151356.13384866636,151356.13384866636,151356.13384866636,152517.96404542189,152517.96404542189,152517.96404542189,152517.96404542189,152517.96404542189,152517.96404542189,152517.96404542189,152517.96404542189,152517.96404542189,152517.96404542189,152517.96404542189,152517.96404542189,153657.59366516932,153657.59366516932,153657.59366516932,153657.59366516932,153657.59366516932,{"$f":"(JD16-JD17)*JD8","v":153657.59366516932},153657.59366516932,153657.59366516932,153657.59366516932,153657.59366516932,153657.59366516932,153657.59366516932,155433.63982581469,155433.63982581469,155433.63982581469,155433.63982581469,155433.63982581469,155433.63982581469,155433.63982581469,155433.63982581469,155433.63982581469,155433.63982581469,155433.63982581469,155433.63982581469,156525.16819537801,156525.16819537801,156525.16819537801,156525.16819537801,156525.16819537801,156525.16819537801,156525.16819537801,156525.16819537801,156525.16819537801,156525.16819537801,156525.16819537801,156525.16819537801,158245.71291350323,158245.71291350323,158245.71291350323,158245.71291350323,158245.71291350323,158245.71291350323,158245.71291350323,158245.71291350323,158245.71291350323,158245.71291350323,158245.71291350323,158245.71291350323,157346.58954467651,157346.58954467651,157346.58954467651,157346.58954467651,157346.58954467651,157346.58954467651,157346.58954467651,157346.58954467651,157346.58954467651,157346.58954467651,157346.58954467651,157346.58954467651,156447.46617584978,156447.46617584978,156447.46617584978,156447.46617584978,156447.46617584978,156447.46617584978,156447.46617584978,156447.46617584978,156447.46617584978,{"$f":"(LP16-LP17)*LP8","v":156447.46617584978},156447.46617584978,156447.46617584978,155548.34280702303,155548.34280702303,155548.34280702303,155548.34280702303,155548.34280702303,155548.34280702303,155548.34280702303,155548.34280702303,155548.34280702303,155548.34280702303,155548.34280702303,155548.34280702303,154649.21943819631,154649.21943819631,154649.21943819631,154649.21943819631,154649.21943819631,154649.21943819631,154649.21943819631,154649.21943819631,154649.21943819631,154649.21943819631,154649.21943819631,154649.21943819631,153750.09606936958,153750.09606936958,153750.09606936958,153750.09606936958,153750.09606936958,153750.09606936958,153750.09606936958,153750.09606936958,153750.09606936958,153750.09606936958,153750.09606936958,153750.09606936958,152850.97270054286,152850.97270054286,152850.97270054286,152850.97270054286,152850.97270054286,0,0,0,0,0,0,0]
[null,null,"Revenue - Applied",null,null,null,{"$f":"(G16+G17)*G14","v":0},{"$f":"(H16+H17)*H14","v":0},0,0,0,148186.44026466669,148186.44026466669,148186.44026466669,148186.44026466669,148186.44026466669,148186.44026466669,148186.44026466669,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,150047.48761740234,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,151019.41632855,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,152832.52100943535,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,153765.22389815998,155530.38590719498,155530.38590719498,155530.38590719498,155530.38590719498,155530.38590719498,{"$f":"(BT16+BT17)*BT14","v":155530.38590719498},155530.38590719498,155530.38590719498,155530.38590719498,155530.38590719498,155530.38590719498,155530.38590719498,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,157269.397367948,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,158982.25828041896,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,160668.96864460796,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,161497.06934020462,163135.83703254326,163135.83703254326,163135.83703254326,163135.83703254326,163135.83703254326,163135.83703254326,163135.83703254326,163135.83703254326,163135.83703254326,{"$f":"(EF16+EF17)*EF14","v":163135.83703254326},163135.83703254326,163135.83703254326,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,164748.45417659992,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,166334.92077237458,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,167895.23681986725,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,169429.4023190779,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,171743.72584203488,173221.23181996788,{"$f":"(GR16+GR17)*GR14","v":173221.23181996788},173221.23181996788,173221.23181996788,173221.23181996788,173221.23181996788,173221.23181996788,173221.23181996788,173221.23181996788,173221.23181996788,173221.23181996788,173221.23181996788,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,174672.58724961887,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,176097.79213098786,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,178285.72133724851,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,179654.26669733983,180996.66150914915,180996.66150914915,180996.66150914915,180996.66150914915,180996.66150914915,{"$f":"(JD16+JD17)*JD14","v":180996.66150914915},180996.66150914915,180996.66150914915,180996.66150914915,180996.66150914915,180996.66150914915,180996.66150914915,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,183088.70537170913,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,184374.44066224078,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,186401.10815409577,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,185342.01094867475,184282.91374325374,184282.91374325374,184282.91374325374,184282.91374325374,184282.91374325374,184282.91374325374,184282.91374325374,184282.91374325374,184282.91374325374,{"$f":"(LP16+LP17)*LP14","v":184282.91374325374},184282.91374325374,184282.91374325374,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,183223.81653783275,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,182164.71933241174,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,181105.6221269907,180046.52492156971,180046.52492156971,180046.52492156971,180046.52492156971,180046.52492156971,0,0,0,0,0,0,0]
[]
[null,"Operating Cost"]
[null,null,"Operation & Maintenance",null,null,null,{"$f":"-IF(G7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!G65-1))*'Control Panel'!$D$21","v":0},{"$f":"-IF(H7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!H65-1))*'Control Panel'!$D$21","v":0},{"$f":"-IF(I7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!I65-1))*'Control Panel'!$D$21","v":0},{"$f":"-IF(J7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!J65-1))*'Control Panel'!$D$21","v":0},{"$f":"-IF(K7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!K65-1))*'Control Panel'!$D$21","v":0},{"$f":"-IF(L7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!L65-1))*'Control Panel'!$D$21","v":-15867.916666666666},{"$f":"-IF(M7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!M65-1))*'Control Panel'!$D$21","v":-15894.363194444444},{"$f":"-IF(N7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!N65-1))*'Control Panel'!$D$21","v":-15920.85379976852},{"$f":"-IF(O7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!O65-1))*'Control Panel'!$D$21","v":-15947.388556101467},{"$f":"-IF(P7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!P65-1))*'Control Panel'!$D$21","v":-15973.967537028306},{"$f":"-IF(Q7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!Q65-1))*'Control Panel'!$D$21","v":-16000.590816256685},{"$f":"-IF(R7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!R65-1))*'Control Panel'!$D$21","v":-16027.258467617114},{"$f":"-IF(S7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!S65-1))*'Control Panel'!$D$21","v":-16053.970565063144},{"$f":"-IF(T7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!T65-1))*'Control Panel'!$D$21","v":-16080.727182671586},{"$f":"-IF(U7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!U65-1))*'Control Panel'!$D$21","v":-16107.528394642704},{"$f":"-IF(V7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!V65-1))*'Control Panel'!$D$21","v":-16134.374275300443},{"$f":"-IF(W7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!W65-1))*'Control Panel'!$D$21","v":-16161.264899092612},{"$f":"-IF(X7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!X65-1))*'Control Panel'!$D$21","v":-16188.2003405911},{"$f":"-IF(Y7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!Y65-1))*'Control Panel'!$D$21","v":-16215.180674492087},{"$f":"-IF(Z7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!Z65-1))*'Control Panel'!$D$21","v":-16242.205975616242},{"$f":"-IF(AA7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AA65-1))*'Control Panel'!$D$21","v":-16269.276318908936},{"$f":"-IF(AB7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AB65-1))*'Control Panel'!$D$21","v":-16296.391779440453},{"$f":"-IF(AC7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AC65-1))*'Control Panel'!$D$21","v":-16323.552432406188},{"$f":"-IF(AD7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AD65-1))*'Control Panel'!$D$21","v":-16350.758353126865},{"$f":"-IF(AE7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AE65-1))*'Control Panel'!$D$21","v":-16378.009617048747},{"$f":"-IF(AF7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AF65-1))*'Control Panel'!$D$21","v":-16405.306299743828},{"$f":"-IF(AG7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AG65-1))*'Control Panel'!$D$21","v":-16432.648476910068},{"$f":"-IF(AH7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AH65-1))*'Control Panel'!$D$21","v":-16460.036224371586},{"$f":"-IF(AI7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AI65-1))*'Control Panel'!$D$21","v":-16487.469618078874},{"$f":"-IF(AJ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AJ65-1))*'Control Panel'!$D$21","v":-16514.94873410901},{"$f":"-IF(AK7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AK65-1))*'Control Panel'!$D$21","v":-16542.473648665855},{"$f":"-IF(AL7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AL65-1))*'Control Panel'!$D$21","v":-16570.044438080298},{"$f":"-IF(AM7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AM65-1))*'Control Panel'!$D$21","v":-16597.661178810435},{"$f":"-IF(AN7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AN65-1))*'Control Panel'!$D$21","v":-16625.323947441786},{"$f":"-IF(AO7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AO65-1))*'Control Panel'!$D$21","v":-16653.032820687524},{"$f":"-IF(AP7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AP65-1))*'Control Panel'!$D$21","v":-16680.787875388669},{"$f":"-IF(AQ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AQ65-1))*'Control Panel'!$D$21","v":-16708.589188514321},{"$f":"-IF(AR7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AR65-1))*'Control Panel'!$D$21","v":-16736.436837161848},{"$f":"-IF(AS7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AS65-1))*'Control Panel'!$D$21","v":-16764.330898557117},{"$f":"-IF(AT7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AT65-1))*'Control Panel'!$D$21","v":-16792.271450054712},{"$f":"-IF(AU7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AU65-1))*'Control Panel'!$D$21","v":-16820.258569138139},{"$f":"-IF(AV7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AV65-1))*'Control Panel'!$D$21","v":-16848.292333420035},{"$f":"-IF(AW7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AW65-1))*'Control Panel'!$D$21","v":-16876.372820642406},{"$f":"-IF(AX7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AX65-1))*'Control Panel'!$D$21","v":-16904.500108676806},{"$f":"-IF(AY7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AY65-1))*'Control Panel'!$D$21","v":-16932.674275524605},{"$f":"-IF(AZ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!AZ65-1))*'Control Panel'!$D$21","v":-16960.895399317149},{"$f":"-IF(BA7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BA65-1))*'Control Panel'!$D$21","v":-16989.16355831601},{"$f":"-IF(BB7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BB65-1))*'Control Panel'!$D$21","v":-17017.478830913202},{"$f":"-IF(BC7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BC65-1))*'Control Panel'!$D$21","v":-17045.841295631395},{"$f":"-IF(BD7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BD65-1))*'Control Panel'!$D$21","v":-17074.251031124113},{"$f":"-IF(BE7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BE65-1))*'Control Panel'!$D$21","v":-17102.708116175989},{"$f":"-IF(BF7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BF65-1))*'Control Panel'!$D$21","v":-17131.21262970295},{"$f":"-IF(BG7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BG65-1))*'Control Panel'!$D$21","v":-17159.764650752455},{"$f":"-IF(BH7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BH65-1))*'Control Panel'!$D$21","v":-17188.364258503712},{"$f":"-IF(BI7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BI65-1))*'Control Panel'!$D$21","v":-17217.011532267887},{"$f":"-IF(BJ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BJ65-1))*'Control Panel'!$D$21","v":-17245.706551488332},{"$f":"-IF(BK7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BK65-1))*'Control Panel'!$D$21","v":-17274.449395740816},{"$f":"-IF(BL7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BL65-1))*'Control Panel'!$D$21","v":-17303.240144733718},{"$f":"-IF(BM7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BM65-1))*'Control Panel'!$D$21","v":-17332.078878308275},{"$f":"-IF(BN7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BN65-1))*'Control Panel'!$D$21","v":-17360.965676438791},{"$f":"-IF(BO7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BO65-1))*'Control Panel'!$D$21","v":-17389.900619232856},{"$f":"-IF(BP7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BP65-1))*'Control Panel'!$D$21","v":-17418.883786931579},{"$f":"-IF(BQ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BQ65-1))*'Control Panel'!$D$21","v":-17447.915259909798},{"$f":"-IF(BR7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BR65-1))*'Control Panel'!$D$21","v":-17476.995118676314},{"$f":"-IF(BS7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BS65-1))*'Control Panel'!$D$21","v":-17506.123443874112},{"$f":"-IF(BT7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BT65-1))*'Control Panel'!$D$21","v":-17535.300316280569},{"$f":"-IF(BU7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BU65-1))*'Control Panel'!$D$21","v":-17564.525816807705},{"$f":"-IF(BV7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BV65-1))*'Control Panel'!$D$21","v":-17593.800026502384},{"$f":"-IF(BW7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BW65-1))*'Control Panel'!$D$21","v":-17623.12302654656},{"$f":"-IF(BX7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BX65-1))*'Control Panel'!$D$21","v":-17652.494898257472},{"$f":"-IF(BY7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BY65-1))*'Control Panel'!$D$21","v":-17681.915723087903},{"$f":"-IF(BZ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!BZ65-1))*'Control Panel'!$D$21","v":-17711.385582626383},{"$f":"-IF(CA7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CA65-1))*'Control Panel'!$D$21","v":-17740.904558597427},{"$f":"-IF(CB7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CB65-1))*'Control Panel'!$D$21","v":-17770.472732861756},{"$f":"-IF(CC7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CC65-1))*'Control Panel'!$D$21","v":-17800.090187416525},{"$f":"-IF(CD7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CD65-1))*'Control Panel'!$D$21","v":-17829.757004395553},{"$f":"-IF(CE7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CE65-1))*'Control Panel'!$D$21","v":-17859.473266069548},{"$f":"-IF(CF7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CF65-1))*'Control Panel'!$D$21","v":-17889.239054846334},{"$f":"-IF(CG7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CG65-1))*'Control Panel'!$D$21","v":-17919.054453271077},{"$f":"-IF(CH7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CH65-1))*'Control Panel'!$D$21","v":-17948.919544026532},{"$f":"-IF(CI7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CI65-1))*'Control Panel'!$D$21","v":-17978.834409933243},{"$f":"-IF(CJ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CJ65-1))*'Control Panel'!$D$21","v":-18008.7991339498},{"$f":"-IF(CK7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CK65-1))*'Control Panel'!$D$21","v":-18038.813799173051},{"$f":"-IF(CL7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CL65-1))*'Control Panel'!$D$21","v":-18068.878488838342},{"$f":"-IF(CM7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CM65-1))*'Control Panel'!$D$21","v":-18098.993286319739},{"$f":"-IF(CN7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CN65-1))*'Control Panel'!$D$21","v":-18129.158275130274},{"$f":"-IF(CO7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CO65-1))*'Control Panel'!$D$21","v":-18159.373538922158},{"$f":"-IF(CP7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CP65-1))*'Control Panel'!$D$21","v":-18189.63916148703},{"$f":"-IF(CQ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CQ65-1))*'Control Panel'!$D$21","v":-18219.955226756178},{"$f":"-IF(CR7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CR65-1))*'Control Panel'!$D$21","v":-18250.32181880077},{"$f":"-IF(CS7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CS65-1))*'Control Panel'!$D$21","v":-18280.739021832109},{"$f":"-IF(CT7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CT65-1))*'Control Panel'!$D$21","v":-18311.206920201825},{"$f":"-IF(CU7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CU65-1))*'Control Panel'!$D$21","v":-18341.725598402169},{"$f":"-IF(CV7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CV65-1))*'Control Panel'!$D$21","v":-18372.295141066174},{"$f":"-IF(CW7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CW65-1))*'Control Panel'!$D$21","v":-18402.915632967946},{"$f":"-IF(CX7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CX65-1))*'Control Panel'!$D$21","v":-18433.587159022896},{"$f":"-IF(CY7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CY65-1))*'Control Panel'!$D$21","v":-18464.309804287936},{"$f":"-IF(CZ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!CZ65-1))*'Control Panel'!$D$21","v":-18495.083653961752},{"$f":"-IF(DA7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DA65-1))*'Control Panel'!$D$21","v":-18525.908793385024},{"$f":"-IF(DB7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DB65-1))*'Control Panel'!$D$21","v":-18556.785308040664},{"$f":"-IF(DC7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DC65-1))*'Control Panel'!$D$21","v":-18587.713283554069},{"$f":"-IF(DD7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DD65-1))*'Control Panel'!$D$21","v":-18618.692805693328},{"$f":"-IF(DE7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DE65-1))*'Control Panel'!$D$21","v":-18649.723960369487},{"$f":"-IF(DF7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DF65-1))*'Control Panel'!$D$21","v":-18680.806833636765},{"$f":"-IF(DG7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DG65-1))*'Control Panel'!$D$21","v":-18711.941511692828},{"$f":"-IF(DH7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DH65-1))*'Control Panel'!$D$21","v":-18743.128080878985},{"$f":"-IF(DI7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DI65-1))*'Control Panel'!$D$21","v":-18774.366627680451},{"$f":"-IF(DJ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DJ65-1))*'Control Panel'!$D$21","v":-18805.657238726584},{"$f":"-IF(DK7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DK65-1))*'Control Panel'!$D$21","v":-18837.000000791133},{"$f":"-IF(DL7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DL65-1))*'Control Panel'!$D$21","v":-18868.395000792454},{"$f":"-IF(DM7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DM65-1))*'Control Panel'!$D$21","v":-18899.842325793772},{"$f":"-IF(DN7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DN65-1))*'Control Panel'!$D$21","v":-18931.342063003431},{"$f":"-IF(DO7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DO65-1))*'Control Panel'!$D$21","v":-18962.894299775107},{"$f":"-IF(DP7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DP65-1))*'Control Panel'!$D$21","v":-18994.49912360806},{"$f":"-IF(DQ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DQ65-1))*'Control Panel'!$D$21","v":-19026.156622147413},{"$f":"-IF(DR7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DR65-1))*'Control Panel'!$D$21","v":-19057.866883184328},{"$f":"-IF(DS7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DS65-1))*'Control Panel'!$D$21","v":-19089.629994656301},{"$f":"-IF(DT7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DT65-1))*'Control Panel'!$D$21","v":-19121.4460446474},{"$f":"-IF(DU7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DU65-1))*'Control Panel'!$D$21","v":-19153.315121388478},{"$f":"-IF(DV7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DV65-1))*'Control Panel'!$D$21","v":-19185.237313257458},{"$f":"-IF(DW7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DW65-1))*'Control Panel'!$D$21","v":-19217.21270877956},{"$f":"-IF(DX7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DX65-1))*'Control Panel'!$D$21","v":-19249.241396627523},{"$f":"-IF(DY7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DY65-1))*'Control Panel'!$D$21","v":-19281.323465621907},{"$f":"-IF(DZ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!DZ65-1))*'Control Panel'!$D$21","v":-19313.459004731274},{"$f":"-IF(EA7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EA65-1))*'Control Panel'!$D$21","v":-19345.648103072494},{"$f":"-IF(EB7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EB65-1))*'Control Panel'!$D$21","v":-19377.890849910953},{"$f":"-IF(EC7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EC65-1))*'Control Panel'!$D$21","v":-19410.187334660804},{"$f":"-IF(ED7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!ED65-1))*'Control Panel'!$D$21","v":-19442.537646885241},{"$f":"-IF(EE7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EE65-1))*'Control Panel'!$D$21","v":-19474.941876296718},{"$f":"-IF(EF7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EF65-1))*'Control Panel'!$D$21","v":-19507.400112757208},{"$f":"-IF(EG7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EG65-1))*'Control Panel'!$D$21","v":-19539.912446278478},{"$f":"-IF(EH7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EH65-1))*'Control Panel'!$D$21","v":-19572.478967022274},{"$f":"-IF(EI7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EI65-1))*'Control Panel'!$D$21","v":-19605.099765300649},{"$f":"-IF(EJ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EJ65-1))*'Control Panel'!$D$21","v":-19637.774931576154},{"$f":"-IF(EK7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EK65-1))*'Control Panel'!$D$21","v":-19670.504556462114},{"$f":"-IF(EL7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EL65-1))*'Control Panel'!$D$21","v":-19703.288730722885},{"$f":"-IF(EM7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EM65-1))*'Control Panel'!$D$21","v":-19736.127545274088},{"$f":"-IF(EN7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EN65-1))*'Control Panel'!$D$21","v":-19769.021091182884},{"$f":"-IF(EO7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EO65-1))*'Control Panel'!$D$21","v":-19801.969459668184},{"$f":"-IF(EP7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EP65-1))*'Control Panel'!$D$21","v":-19834.972742100967},{"$f":"-IF(EQ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EQ65-1))*'Control Panel'!$D$21","v":-19868.031030004469},{"$f":"-IF(ER7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!ER65-1))*'Control Panel'!$D$21","v":-19901.144415054481},{"$f":"-IF(ES7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!ES65-1))*'Control Panel'!$D$21","v":-19934.312989079572},{"$f":"-IF(ET7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!ET65-1))*'Control Panel'!$D$21","v":-19967.536844061375},{"$f":"-IF(EU7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EU65-1))*'Control Panel'!$D$21","v":-20000.81607213481},{"$f":"-IF(EV7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EV65-1))*'Control Panel'!$D$21","v":-20034.150765588369},{"$f":"-IF(EW7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EW65-1))*'Control Panel'!$D$21","v":-20067.54101686435},{"$f":"-IF(EX7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EX65-1))*'Control Panel'!$D$21","v":-20100.986918559131},{"$f":"-IF(EY7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EY65-1))*'Control Panel'!$D$21","v":-20134.488563423391},{"$f":"-IF(EZ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!EZ65-1))*'Control Panel'!$D$21","v":-20168.046044362436},{"$f":"-IF(FA7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FA65-1))*'Control Panel'!$D$21","v":-20201.659454436372},{"$f":"-IF(FB7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FB65-1))*'Control Panel'!$D$21","v":-20235.328886860436},{"$f":"-IF(FC7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FC65-1))*'Control Panel'!$D$21","v":-20269.054435005204},{"$f":"-IF(FD7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FD65-1))*'Control Panel'!$D$21","v":-20302.836192396881},{"$f":"-IF(FE7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FE65-1))*'Control Panel'!$D$21","v":-20336.674252717545},{"$f":"-IF(FF7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FF65-1))*'Control Panel'!$D$21","v":-20370.568709805404},{"$f":"-IF(FG7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FG65-1))*'Control Panel'!$D$21","v":-20404.519657655084},{"$f":"-IF(FH7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FH65-1))*'Control Panel'!$D$21","v":-20438.527190417848},{"$f":"-IF(FI7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FI65-1))*'Control Panel'!$D$21","v":-20472.591402401875},{"$f":"-IF(FJ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FJ65-1))*'Control Panel'!$D$21","v":-20506.712388072545},{"$f":"-IF(FK7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FK65-1))*'Control Panel'!$D$21","v":-20540.890242052668},{"$f":"-IF(FL7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FL65-1))*'Control Panel'!$D$21","v":-20575.125059122754},{"$f":"-IF(FM7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FM65-1))*'Control Panel'!$D$21","v":-20609.416934221299},{"$f":"-IF(FN7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FN65-1))*'Control Panel'!$D$21","v":-20643.765962444999},{"$f":"-IF(FO7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FO65-1))*'Control Panel'!$D$21","v":-20678.172239049076},{"$f":"-IF(FP7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FP65-1))*'Control Panel'!$D$21","v":-20712.635859447495},{"$f":"-IF(FQ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FQ65-1))*'Control Panel'!$D$21","v":-20747.156919213245},{"$f":"-IF(FR7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FR65-1))*'Control Panel'!$D$21","v":-20781.735514078598},{"$f":"-IF(FS7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FS65-1))*'Control Panel'!$D$21","v":-20816.371739935399},{"$f":"-IF(FT7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FT65-1))*'Control Panel'!$D$21","v":-20851.065692835291},{"$f":"-IF(FU7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FU65-1))*'Control Panel'!$D$21","v":-20885.817468990019},{"$f":"-IF(FV7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FV65-1))*'Control Panel'!$D$21","v":-20920.627164771668},{"$f":"-IF(FW7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FW65-1))*'Control Panel'!$D$21","v":-20955.494876712957},{"$f":"-IF(FX7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FX65-1))*'Control Panel'!$D$21","v":-20990.420701507486},{"$f":"-IF(FY7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FY65-1))*'Control Panel'!$D$21","v":-21025.404736009994},{"$f":"-IF(FZ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!FZ65-1))*'Control Panel'!$D$21","v":-21060.447077236677},{"$f":"-IF(GA7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GA65-1))*'Control Panel'!$D$21","v":-21095.54782236541},{"$f":"-IF(GB7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GB65-1))*'Control Panel'!$D$21","v":-21130.707068736017},{"$f":"-IF(GC7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GC65-1))*'Control Panel'!$D$21","v":-21165.92491385058},{"$f":"-IF(GD7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GD65-1))*'Control Panel'!$D$21","v":-21201.201455373663},{"$f":"-IF(GE7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GE65-1))*'Control Panel'!$D$21","v":-21236.536791132625},{"$f":"-IF(GF7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GF65-1))*'Control Panel'!$D$21","v":-21271.931019117848},{"$f":"-IF(GG7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GG65-1))*'Control Panel'!$D$21","v":-21307.384237483046},{"$f":"-IF(GH7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GH65-1))*'Control Panel'!$D$21","v":-21342.896544545514},{"$f":"-IF(GI7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GI65-1))*'Control Panel'!$D$21","v":-21378.468038786432},{"$f":"-IF(GJ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GJ65-1))*'Control Panel'!$D$21","v":-21414.098818851075},{"$f":"-IF(GK7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GK65-1))*'Control Panel'!$D$21","v":-21449.788983549159},{"$f":"-IF(GL7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GL65-1))*'Control Panel'!$D$21","v":-21485.538631855077},{"$f":"-IF(GM7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GM65-1))*'Control Panel'!$D$21","v":-21521.347862908169},{"$f":"-IF(GN7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GN65-1))*'Control Panel'!$D$21","v":-21557.216776013021},{"$f":"-IF(GO7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GO65-1))*'Control Panel'!$D$21","v":-21593.145470639709},{"$f":"-IF(GP7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GP65-1))*'Control Panel'!$D$21","v":-21629.134046424108},{"$f":"-IF(GQ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GQ65-1))*'Control Panel'!$D$21","v":-21665.182603168148},{"$f":"-IF(GR7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GR65-1))*'Control Panel'!$D$21","v":-21701.291240840099},{"$f":"-IF(GS7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GS65-1))*'Control Panel'!$D$21","v":-21737.460059574834},{"$f":"-IF(GT7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GT65-1))*'Control Panel'!$D$21","v":-21773.689159674126},{"$f":"-IF(GU7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GU65-1))*'Control Panel'!$D$21","v":-21809.978641606922},{"$f":"-IF(GV7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GV65-1))*'Control Panel'!$D$21","v":-21846.3286060096},{"$f":"-IF(GW7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GW65-1))*'Control Panel'!$D$21","v":-21882.739153686285},{"$f":"-IF(GX7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GX65-1))*'Control Panel'!$D$21","v":-21919.210385609094},{"$f":"-IF(GY7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GY65-1))*'Control Panel'!$D$21","v":-21955.742402918448},{"$f":"-IF(GZ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!GZ65-1))*'Control Panel'!$D$21","v":-21992.335306923309},{"$f":"-IF(HA7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HA65-1))*'Control Panel'!$D$21","v":-22028.989199101514},{"$f":"-IF(HB7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HB65-1))*'Control Panel'!$D$21","v":-22065.704181100016},{"$f":"-IF(HC7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HC65-1))*'Control Panel'!$D$21","v":-22102.480354735188},{"$f":"-IF(HD7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HD65-1))*'Control Panel'!$D$21","v":-22139.317821993085},{"$f":"-IF(HE7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HE65-1))*'Control Panel'!$D$21","v":-22176.216685029736},{"$f":"-IF(HF7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HF65-1))*'Control Panel'!$D$21","v":-22213.177046171455},{"$f":"-IF(HG7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HG65-1))*'Control Panel'!$D$21","v":-22250.199007915078},{"$f":"-IF(HH7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HH65-1))*'Control Panel'!$D$21","v":-22287.282672928268},{"$f":"-IF(HI7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HI65-1))*'Control Panel'!$D$21","v":-22324.42814404982},{"$f":"-IF(HJ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HJ65-1))*'Control Panel'!$D$21","v":-22361.635524289904},{"$f":"-IF(HK7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HK65-1))*'Control Panel'!$D$21","v":-22398.904916830386},{"$f":"-IF(HL7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HL65-1))*'Control Panel'!$D$21","v":-22436.236425025108},{"$f":"-IF(HM7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HM65-1))*'Control Panel'!$D$21","v":-22473.63015240015},{"$f":"-IF(HN7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HN65-1))*'Control Panel'!$D$21","v":-22511.086202654151},{"$f":"-IF(HO7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HO65-1))*'Control Panel'!$D$21","v":-22548.604679658576},{"$f":"-IF(HP7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HP65-1))*'Control Panel'!$D$21","v":-22586.185687458012},{"$f":"-IF(HQ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HQ65-1))*'Control Panel'!$D$21","v":-22623.829330270448},{"$f":"-IF(HR7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HR65-1))*'Control Panel'!$D$21","v":-22661.535712487559},{"$f":"-IF(HS7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HS65-1))*'Control Panel'!$D$21","v":-22699.304938675043},{"$f":"-IF(HT7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HT65-1))*'Control Panel'!$D$21","v":-22737.13711357284},{"$f":"-IF(HU7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HU65-1))*'Control Panel'!$D$21","v":-22775.032342095459},{"$f":"-IF(HV7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HV65-1))*'Control Panel'!$D$21","v":-22812.990729332283},{"$f":"-IF(HW7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HW65-1))*'Control Panel'!$D$21","v":-22851.01238054784},{"$f":"-IF(HX7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HX65-1))*'Control Panel'!$D$21","v":-22889.097401182091},{"$f":"-IF(HY7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HY65-1))*'Control Panel'!$D$21","v":-22927.245896850731},{"$f":"-IF(HZ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!HZ65-1))*'Control Panel'!$D$21","v":-22965.457973345478},{"$f":"-IF(IA7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IA65-1))*'Control Panel'!$D$21","v":-23003.733736634389},{"$f":"-IF(IB7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IB65-1))*'Control Panel'!$D$21","v":-23042.073292862122},{"$f":"-IF(IC7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IC65-1))*'Control Panel'!$D$21","v":-23080.476748350226},{"$f":"-IF(ID7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!ID65-1))*'Control Panel'!$D$21","v":-23118.944209597474},{"$f":"-IF(IE7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IE65-1))*'Control Panel'!$D$21","v":-23157.475783280141},{"$f":"-IF(IF7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IF65-1))*'Control Panel'!$D$21","v":-23196.071576252274},{"$f":"-IF(IG7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IG65-1))*'Control Panel'!$D$21","v":-23234.73169554603},{"$f":"-IF(IH7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IH65-1))*'Control Panel'!$D$21","v":-23273.456248371935},{"$f":"-IF(II7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!II65-1))*'Control Panel'!$D$21","v":-23312.245342119229},{"$f":"-IF(IJ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IJ65-1))*'Control Panel'!$D$21","v":-23351.099084356098},{"$f":"-IF(IK7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IK65-1))*'Control Panel'!$D$21","v":-23390.01758283002},{"$f":"-IF(IL7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IL65-1))*'Control Panel'!$D$21","v":-23429.000945468069},{"$f":"-IF(IM7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IM65-1))*'Control Panel'!$D$21","v":-23468.049280377189},{"$f":"-IF(IN7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IN65-1))*'Control Panel'!$D$21","v":-23507.162695844483},{"$f":"-IF(IO7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IO65-1))*'Control Panel'!$D$21","v":-23546.341300337564},{"$f":"-IF(IP7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IP65-1))*'Control Panel'!$D$21","v":-23585.585202504793},{"$f":"-IF(IQ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IQ65-1))*'Control Panel'!$D$21","v":-23624.894511175637},{"$f":"-IF(IR7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IR65-1))*'Control Panel'!$D$21","v":-23664.269335360932},{"$f":"-IF(IS7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IS65-1))*'Control Panel'!$D$21","v":-23703.709784253202},{"$f":"-IF(IT7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IT65-1))*'Control Panel'!$D$21","v":-23743.215967226959},{"$f":"-IF(IU7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IU65-1))*'Control Panel'!$D$21","v":-23782.787993839007},{"$f":"-IF(IV7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IV65-1))*'Control Panel'!$D$21","v":-23822.42597382874},{"$f":"-IF(IW7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IW65-1))*'Control Panel'!$D$21","v":-23862.130017118459},{"$f":"-IF(IX7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IX65-1))*'Control Panel'!$D$21","v":-23901.900233813652},{"$f":"-IF(IY7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IY65-1))*'Control Panel'!$D$21","v":-23941.736734203343},{"$f":"-IF(IZ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!IZ65-1))*'Control Panel'!$D$21","v":-23981.639628760353},{"$f":"-IF(JA7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JA65-1))*'Control Panel'!$D$21","v":-24021.609028141622},{"$f":"-IF(JB7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JB65-1))*'Control Panel'!$D$21","v":-24061.645043188524},{"$f":"-IF(JC7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JC65-1))*'Control Panel'!$D$21","v":-24101.747784927175},{"$f":"-IF(JD7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JD65-1))*'Control Panel'!$D$21","v":-24141.917364568715},{"$f":"-IF(JE7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JE65-1))*'Control Panel'!$D$21","v":-24182.153893509672},{"$f":"-IF(JF7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JF65-1))*'Control Panel'!$D$21","v":-24222.457483332186},{"$f":"-IF(JG7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JG65-1))*'Control Panel'!$D$21","v":-24262.828245804412},{"$f":"-IF(JH7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JH65-1))*'Control Panel'!$D$21","v":-24303.266292880755},{"$f":"-IF(JI7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JI65-1))*'Control Panel'!$D$21","v":-24343.771736702223},{"$f":"-IF(JJ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JJ65-1))*'Control Panel'!$D$21","v":-24384.344689596728},{"$f":"-IF(JK7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JK65-1))*'Control Panel'!$D$21","v":-24424.985264079391},{"$f":"-IF(JL7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JL65-1))*'Control Panel'!$D$21","v":-24465.693572852862},{"$f":"-IF(JM7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JM65-1))*'Control Panel'!$D$21","v":-24506.469728807617},{"$f":"-IF(JN7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JN65-1))*'Control Panel'!$D$21","v":-24547.313845022294},{"$f":"-IF(JO7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JO65-1))*'Control Panel'!$D$21","v":-24588.226034764},{"$f":"-IF(JP7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JP65-1))*'Control Panel'!$D$21","v":-24629.206411488613},{"$f":"-IF(JQ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JQ65-1))*'Control Panel'!$D$21","v":-24670.255088841091},{"$f":"-IF(JR7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JR65-1))*'Control Panel'!$D$21","v":-24711.372180655831},{"$f":"-IF(JS7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JS65-1))*'Control Panel'!$D$21","v":-24752.557800956922},{"$f":"-IF(JT7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JT65-1))*'Control Panel'!$D$21","v":-24793.812063958521},{"$f":"-IF(JU7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JU65-1))*'Control Panel'!$D$21","v":-24835.135084065118},{"$f":"-IF(JV7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JV65-1))*'Control Panel'!$D$21","v":-24876.526975871897},{"$f":"-IF(JW7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JW65-1))*'Control Panel'!$D$21","v":-24917.987854165021},{"$f":"-IF(JX7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JX65-1))*'Control Panel'!$D$21","v":-24959.517833921967},{"$f":"-IF(JY7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JY65-1))*'Control Panel'!$D$21","v":-25001.117030311834},{"$f":"-IF(JZ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!JZ65-1))*'Control Panel'!$D$21","v":-25042.785558695687},{"$f":"-IF(KA7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KA65-1))*'Control Panel'!$D$21","v":-25084.523534626853},{"$f":"-IF(KB7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KB65-1))*'Control Panel'!$D$21","v":-25126.33107385123},{"$f":"-IF(KC7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KC65-1))*'Control Panel'!$D$21","v":-25168.208292307652},{"$f":"-IF(KD7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KD65-1))*'Control Panel'!$D$21","v":-25210.155306128163},{"$f":"-IF(KE7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KE65-1))*'Control Panel'!$D$21","v":-25252.172231638382},{"$f":"-IF(KF7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KF65-1))*'Control Panel'!$D$21","v":-25294.259185357783},{"$f":"-IF(KG7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KG65-1))*'Control Panel'!$D$21","v":-25336.416284000043},{"$f":"-IF(KH7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KH65-1))*'Control Panel'!$D$21","v":-25378.643644473377},{"$f":"-IF(KI7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KI65-1))*'Control Panel'!$D$21","v":-25420.941383880836},{"$f":"-IF(KJ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KJ65-1))*'Control Panel'!$D$21","v":-25463.309619520642},{"$f":"-IF(KK7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KK65-1))*'Control Panel'!$D$21","v":-25505.748468886512},{"$f":"-IF(KL7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KL65-1))*'Control Panel'!$D$21","v":-25548.258049667984},{"$f":"-IF(KM7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KM65-1))*'Control Panel'!$D$21","v":-25590.838479750772},{"$f":"-IF(KN7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KN65-1))*'Control Panel'!$D$21","v":-25633.489877217027},{"$f":"-IF(KO7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KO65-1))*'Control Panel'!$D$21","v":-25676.212360345726},{"$f":"-IF(KP7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KP65-1))*'Control Panel'!$D$21","v":-25719.006047612966},{"$f":"-IF(KQ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KQ65-1))*'Control Panel'!$D$21","v":-25761.871057692322},{"$f":"-IF(KR7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KR65-1))*'Control Panel'!$D$21","v":-25804.807509455146},{"$f":"-IF(KS7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KS65-1))*'Control Panel'!$D$21","v":-25847.815521970904},{"$f":"-IF(KT7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KT65-1))*'Control Panel'!$D$21","v":-25890.895214507524},{"$f":"-IF(KU7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KU65-1))*'Control Panel'!$D$21","v":-25934.046706531706},{"$f":"-IF(KV7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KV65-1))*'Control Panel'!$D$21","v":-25977.270117709264},{"$f":"-IF(KW7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KW65-1))*'Control Panel'!$D$21","v":-26020.565567905443},{"$f":"-IF(KX7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KX65-1))*'Control Panel'!$D$21","v":-26063.933177185289},{"$f":"-IF(KY7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KY65-1))*'Control Panel'!$D$21","v":-26107.373065813932},{"$f":"-IF(KZ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!KZ65-1))*'Control Panel'!$D$21","v":-26150.885354256956},{"$f":"-IF(LA7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LA65-1))*'Control Panel'!$D$21","v":-26194.470163180722},{"$f":"-IF(LB7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LB65-1))*'Control Panel'!$D$21","v":-26238.127613452689},{"$f":"-IF(LC7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LC65-1))*'Control Panel'!$D$21","v":-26281.857826141779},{"$f":"-IF(LD7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LD65-1))*'Control Panel'!$D$21","v":-26325.660922518688},{"$f":"-IF(LE7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LE65-1))*'Control Panel'!$D$21","v":-26369.537024056219},{"$f":"-IF(LF7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LF65-1))*'Control Panel'!$D$21","v":-26413.486252429644},{"$f":"-IF(LG7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LG65-1))*'Control Panel'!$D$21","v":-26457.508729517034},{"$f":"-IF(LH7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LH65-1))*'Control Panel'!$D$21","v":-26501.604577399561},{"$f":"-IF(LI7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LI65-1))*'Control Panel'!$D$21","v":-26545.773918361898},{"$f":"-IF(LJ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LJ65-1))*'Control Panel'!$D$21","v":-26590.016874892499},{"$f":"-IF(LK7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LK65-1))*'Control Panel'!$D$21","v":-26634.333569683989},{"$f":"-IF(LL7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LL65-1))*'Control Panel'!$D$21","v":-26678.724125633471},{"$f":"-IF(LM7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LM65-1))*'Control Panel'!$D$21","v":-26723.188665842856},{"$f":"-IF(LN7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LN65-1))*'Control Panel'!$D$21","v":-26767.72731361926},{"$f":"-IF(LO7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LO65-1))*'Control Panel'!$D$21","v":-26812.340192475294},{"$f":"-IF(LP7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LP65-1))*'Control Panel'!$D$21","v":-26857.027426129422},{"$f":"-IF(LQ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LQ65-1))*'Control Panel'!$D$21","v":-26901.789138506309},{"$f":"-IF(LR7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LR65-1))*'Control Panel'!$D$21","v":-26946.625453737153},{"$f":"-IF(LS7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LS65-1))*'Control Panel'!$D$21","v":-26991.536496160054},{"$f":"-IF(LT7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LT65-1))*'Control Panel'!$D$21","v":-27036.522390320322},{"$f":"-IF(LU7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LU65-1))*'Control Panel'!$D$21","v":-27081.583260970856},{"$f":"-IF(LV7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LV65-1))*'Control Panel'!$D$21","v":-27126.719233072476},{"$f":"-IF(LW7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LW65-1))*'Control Panel'!$D$21","v":-27171.930431794262},{"$f":"-IF(LX7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LX65-1))*'Control Panel'!$D$21","v":-27217.216982513921},{"$f":"-IF(LY7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LY65-1))*'Control Panel'!$D$21","v":-27262.579010818114},{"$f":"-IF(LZ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!LZ65-1))*'Control Panel'!$D$21","v":-27308.016642502811},{"$f":"-IF(MA7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MA65-1))*'Control Panel'!$D$21","v":-27353.530003573651},{"$f":"-IF(MB7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MB65-1))*'Control Panel'!$D$21","v":-27399.119220246277},{"$f":"-IF(MC7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MC65-1))*'Control Panel'!$D$21","v":-27444.784418946689},{"$f":"-IF(MD7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MD65-1))*'Control Panel'!$D$21","v":-27490.5257263116},{"$f":"-IF(ME7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!ME65-1))*'Control Panel'!$D$21","v":-27536.34326918879},{"$f":"-IF(MF7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MF65-1))*'Control Panel'!$D$21","v":-27582.237174637437},{"$f":"-IF(MG7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MG65-1))*'Control Panel'!$D$21","v":-27628.207569928505},{"$f":"-IF(MH7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MH65-1))*'Control Panel'!$D$21","v":-27674.254582545054},{"$f":"-IF(MI7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MI65-1))*'Control Panel'!$D$21","v":-27720.378340182626},{"$f":"-IF(MJ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MJ65-1))*'Control Panel'!$D$21","v":-27766.578970749604},{"$f":"-IF(MK7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MK65-1))*'Control Panel'!$D$21","v":-27812.856602367519},{"$f":"-IF(ML7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!ML65-1))*'Control Panel'!$D$21","v":-27859.211363371465},{"$f":"-IF(MM7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MM65-1))*'Control Panel'!$D$21","v":-27905.643382310423},{"$f":"-IF(MN7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MN65-1))*'Control Panel'!$D$21","v":-27952.152787947613},{"$f":"-IF(MO7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MO65-1))*'Control Panel'!$D$21","v":-27998.739709260866},{"$f":"-IF(MP7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MP65-1))*'Control Panel'!$D$21","v":-28045.404275442957},{"$f":"-IF(MQ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MQ65-1))*'Control Panel'!$D$21","v":-28092.146615902038},{"$f":"-IF(MR7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MR65-1))*'Control Panel'!$D$21","v":-28138.96686026188},{"$f":"-IF(MS7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MS65-1))*'Control Panel'!$D$21","v":-28185.865138362307},{"$f":"-IF(MT7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MT65-1))*'Control Panel'!$D$21","v":-28232.841580259581},{"$f":"-IF(MU7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MU65-1))*'Control Panel'!$D$21","v":-28279.896316226688},{"$f":"-IF(MV7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MV65-1))*'Control Panel'!$D$21","v":-28327.029476753734},{"$f":"-IF(MW7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MW65-1))*'Control Panel'!$D$21","v":-28374.241192548328},{"$f":"-IF(MX7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MX65-1))*'Control Panel'!$D$21","v":-28421.531594535903},{"$f":"-IF(MY7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MY65-1))*'Control Panel'!$D$21","v":-28468.900813860135},{"$f":"-IF(MZ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!MZ65-1))*'Control Panel'!$D$21","v":-28516.348981883242},{"$f":"-IF(NA7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!NA65-1))*'Control Panel'!$D$21","v":-28563.876230186383},{"$f":"-IF(NB7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!NB65-1))*'Control Panel'!$D$21","v":-28611.482690570025},{"$f":"-IF(NC7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!NC65-1))*'Control Panel'!$D$21","v":-28659.168495054309},{"$f":"-IF(ND7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!ND65-1))*'Control Panel'!$D$21","v":-28706.933775879406},{"$f":"-IF(NE7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!NE65-1))*'Control Panel'!$D$21","v":-28754.77866550587},{"$f":"-IF(NF7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!NF65-1))*'Control Panel'!$D$21","v":-28802.703296615044},{"$f":"-IF(NG7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!NG65-1))*'Control Panel'!$D$21","v":-28850.707802109409},{"$f":"-IF(NH7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!NH65-1))*'Control Panel'!$D$21","v":0},{"$f":"-IF(NI7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!NI65-1))*'Control Panel'!$D$21","v":0},{"$f":"-IF(NJ7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!NJ65-1))*'Control Panel'!$D$21","v":0},{"$f":"-IF(NK7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!NK65-1))*'Control Panel'!$D$21","v":0},{"$f":"-IF(NL7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!NL65-1))*'Control Panel'!$D$21","v":0},{"$f":"-IF(NM7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!NM65-1))*'Control Panel'!$D$21","v":0},{"$f":"-IF(NN7=0,0,'Inputs S'!$E$12*'Control Panel'!$D$9/12*(1+'Inputs S'!$E$13/12)^('Monthly Operations'!NN65-1))*'Control Panel'!$D$21","v":0}]
[null,2,{"$f":"'Inputs S'!C17","v":"Insurance"},null,null,null,{"$f":"-IF(G$7=0,0,HLOOKUP(G$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":0},{"$f":"-IF(H$7=0,0,HLOOKUP(H$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":0},{"$f":"-IF(I$7=0,0,HLOOKUP(I$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":0},{"$f":"-IF(J$7=0,0,HLOOKUP(J$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":0},{"$f":"-IF(K$7=0,0,HLOOKUP(K$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":0},{"$f":"-IF(L$7=0,0,HLOOKUP(L$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(M$7=0,0,HLOOKUP(M$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(N$7=0,0,HLOOKUP(N$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(O$7=0,0,HLOOKUP(O$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(P$7=0,0,HLOOKUP(P$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(Q$7=0,0,HLOOKUP(Q$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(R$7=0,0,HLOOKUP(R$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(S$7=0,0,HLOOKUP(S$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(T$7=0,0,HLOOKUP(T$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(U$7=0,0,HLOOKUP(U$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(V$7=0,0,HLOOKUP(V$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(W$7=0,0,HLOOKUP(W$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(X$7=0,0,HLOOKUP(X$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(Y$7=0,0,HLOOKUP(Y$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(Z$7=0,0,HLOOKUP(Z$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AA$7=0,0,HLOOKUP(AA$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AB$7=0,0,HLOOKUP(AB$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AC$7=0,0,HLOOKUP(AC$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AD$7=0,0,HLOOKUP(AD$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AE$7=0,0,HLOOKUP(AE$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AF$7=0,0,HLOOKUP(AF$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AG$7=0,0,HLOOKUP(AG$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AH$7=0,0,HLOOKUP(AH$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AI$7=0,0,HLOOKUP(AI$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AJ$7=0,0,HLOOKUP(AJ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AK$7=0,0,HLOOKUP(AK$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AL$7=0,0,HLOOKUP(AL$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AM$7=0,0,HLOOKUP(AM$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AN$7=0,0,HLOOKUP(AN$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AO$7=0,0,HLOOKUP(AO$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AP$7=0,0,HLOOKUP(AP$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AQ$7=0,0,HLOOKUP(AQ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AR$7=0,0,HLOOKUP(AR$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AS$7=0,0,HLOOKUP(AS$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AT$7=0,0,HLOOKUP(AT$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AU$7=0,0,HLOOKUP(AU$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AV$7=0,0,HLOOKUP(AV$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AW$7=0,0,HLOOKUP(AW$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AX$7=0,0,HLOOKUP(AX$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AY$7=0,0,HLOOKUP(AY$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(AZ$7=0,0,HLOOKUP(AZ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BA$7=0,0,HLOOKUP(BA$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BB$7=0,0,HLOOKUP(BB$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BC$7=0,0,HLOOKUP(BC$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BD$7=0,0,HLOOKUP(BD$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BE$7=0,0,HLOOKUP(BE$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BF$7=0,0,HLOOKUP(BF$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BG$7=0,0,HLOOKUP(BG$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BH$7=0,0,HLOOKUP(BH$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BI$7=0,0,HLOOKUP(BI$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BJ$7=0,0,HLOOKUP(BJ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BK$7=0,0,HLOOKUP(BK$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BL$7=0,0,HLOOKUP(BL$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BM$7=0,0,HLOOKUP(BM$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BN$7=0,0,HLOOKUP(BN$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BO$7=0,0,HLOOKUP(BO$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BP$7=0,0,HLOOKUP(BP$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BQ$7=0,0,HLOOKUP(BQ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BR$7=0,0,HLOOKUP(BR$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BS$7=0,0,HLOOKUP(BS$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BT$7=0,0,HLOOKUP(BT$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BU$7=0,0,HLOOKUP(BU$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BV$7=0,0,HLOOKUP(BV$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BW$7=0,0,HLOOKUP(BW$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BX$7=0,0,HLOOKUP(BX$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BY$7=0,0,HLOOKUP(BY$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(BZ$7=0,0,HLOOKUP(BZ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CA$7=0,0,HLOOKUP(CA$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CB$7=0,0,HLOOKUP(CB$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CC$7=0,0,HLOOKUP(CC$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CD$7=0,0,HLOOKUP(CD$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CE$7=0,0,HLOOKUP(CE$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CF$7=0,0,HLOOKUP(CF$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CG$7=0,0,HLOOKUP(CG$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CH$7=0,0,HLOOKUP(CH$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CI$7=0,0,HLOOKUP(CI$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CJ$7=0,0,HLOOKUP(CJ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CK$7=0,0,HLOOKUP(CK$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CL$7=0,0,HLOOKUP(CL$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CM$7=0,0,HLOOKUP(CM$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CN$7=0,0,HLOOKUP(CN$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CO$7=0,0,HLOOKUP(CO$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CP$7=0,0,HLOOKUP(CP$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CQ$7=0,0,HLOOKUP(CQ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CR$7=0,0,HLOOKUP(CR$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CS$7=0,0,HLOOKUP(CS$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CT$7=0,0,HLOOKUP(CT$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CU$7=0,0,HLOOKUP(CU$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CV$7=0,0,HLOOKUP(CV$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CW$7=0,0,HLOOKUP(CW$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CX$7=0,0,HLOOKUP(CX$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CY$7=0,0,HLOOKUP(CY$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(CZ$7=0,0,HLOOKUP(CZ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DA$7=0,0,HLOOKUP(DA$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DB$7=0,0,HLOOKUP(DB$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DC$7=0,0,HLOOKUP(DC$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DD$7=0,0,HLOOKUP(DD$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DE$7=0,0,HLOOKUP(DE$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DF$7=0,0,HLOOKUP(DF$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DG$7=0,0,HLOOKUP(DG$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DH$7=0,0,HLOOKUP(DH$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DI$7=0,0,HLOOKUP(DI$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DJ$7=0,0,HLOOKUP(DJ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DK$7=0,0,HLOOKUP(DK$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DL$7=0,0,HLOOKUP(DL$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DM$7=0,0,HLOOKUP(DM$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DN$7=0,0,HLOOKUP(DN$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DO$7=0,0,HLOOKUP(DO$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DP$7=0,0,HLOOKUP(DP$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DQ$7=0,0,HLOOKUP(DQ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DR$7=0,0,HLOOKUP(DR$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DS$7=0,0,HLOOKUP(DS$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DT$7=0,0,HLOOKUP(DT$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DU$7=0,0,HLOOKUP(DU$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DV$7=0,0,HLOOKUP(DV$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DW$7=0,0,HLOOKUP(DW$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DX$7=0,0,HLOOKUP(DX$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DY$7=0,0,HLOOKUP(DY$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(DZ$7=0,0,HLOOKUP(DZ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EA$7=0,0,HLOOKUP(EA$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EB$7=0,0,HLOOKUP(EB$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EC$7=0,0,HLOOKUP(EC$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(ED$7=0,0,HLOOKUP(ED$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EE$7=0,0,HLOOKUP(EE$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EF$7=0,0,HLOOKUP(EF$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EG$7=0,0,HLOOKUP(EG$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EH$7=0,0,HLOOKUP(EH$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EI$7=0,0,HLOOKUP(EI$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EJ$7=0,0,HLOOKUP(EJ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EK$7=0,0,HLOOKUP(EK$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EL$7=0,0,HLOOKUP(EL$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EM$7=0,0,HLOOKUP(EM$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EN$7=0,0,HLOOKUP(EN$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EO$7=0,0,HLOOKUP(EO$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EP$7=0,0,HLOOKUP(EP$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EQ$7=0,0,HLOOKUP(EQ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(ER$7=0,0,HLOOKUP(ER$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(ES$7=0,0,HLOOKUP(ES$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(ET$7=0,0,HLOOKUP(ET$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EU$7=0,0,HLOOKUP(EU$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EV$7=0,0,HLOOKUP(EV$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EW$7=0,0,HLOOKUP(EW$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EX$7=0,0,HLOOKUP(EX$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EY$7=0,0,HLOOKUP(EY$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(EZ$7=0,0,HLOOKUP(EZ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FA$7=0,0,HLOOKUP(FA$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FB$7=0,0,HLOOKUP(FB$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FC$7=0,0,HLOOKUP(FC$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FD$7=0,0,HLOOKUP(FD$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FE$7=0,0,HLOOKUP(FE$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FF$7=0,0,HLOOKUP(FF$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FG$7=0,0,HLOOKUP(FG$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FH$7=0,0,HLOOKUP(FH$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FI$7=0,0,HLOOKUP(FI$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FJ$7=0,0,HLOOKUP(FJ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FK$7=0,0,HLOOKUP(FK$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FL$7=0,0,HLOOKUP(FL$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FM$7=0,0,HLOOKUP(FM$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FN$7=0,0,HLOOKUP(FN$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FO$7=0,0,HLOOKUP(FO$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FP$7=0,0,HLOOKUP(FP$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FQ$7=0,0,HLOOKUP(FQ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FR$7=0,0,HLOOKUP(FR$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FS$7=0,0,HLOOKUP(FS$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FT$7=0,0,HLOOKUP(FT$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FU$7=0,0,HLOOKUP(FU$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FV$7=0,0,HLOOKUP(FV$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FW$7=0,0,HLOOKUP(FW$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FX$7=0,0,HLOOKUP(FX$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FY$7=0,0,HLOOKUP(FY$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(FZ$7=0,0,HLOOKUP(FZ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GA$7=0,0,HLOOKUP(GA$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GB$7=0,0,HLOOKUP(GB$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GC$7=0,0,HLOOKUP(GC$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GD$7=0,0,HLOOKUP(GD$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GE$7=0,0,HLOOKUP(GE$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GF$7=0,0,HLOOKUP(GF$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GG$7=0,0,HLOOKUP(GG$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GH$7=0,0,HLOOKUP(GH$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GI$7=0,0,HLOOKUP(GI$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GJ$7=0,0,HLOOKUP(GJ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GK$7=0,0,HLOOKUP(GK$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GL$7=0,0,HLOOKUP(GL$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GM$7=0,0,HLOOKUP(GM$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GN$7=0,0,HLOOKUP(GN$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GO$7=0,0,HLOOKUP(GO$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GP$7=0,0,HLOOKUP(GP$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GQ$7=0,0,HLOOKUP(GQ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GR$7=0,0,HLOOKUP(GR$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GS$7=0,0,HLOOKUP(GS$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GT$7=0,0,HLOOKUP(GT$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GU$7=0,0,HLOOKUP(GU$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GV$7=0,0,HLOOKUP(GV$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GW$7=0,0,HLOOKUP(GW$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GX$7=0,0,HLOOKUP(GX$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GY$7=0,0,HLOOKUP(GY$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(GZ$7=0,0,HLOOKUP(GZ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HA$7=0,0,HLOOKUP(HA$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HB$7=0,0,HLOOKUP(HB$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HC$7=0,0,HLOOKUP(HC$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HD$7=0,0,HLOOKUP(HD$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HE$7=0,0,HLOOKUP(HE$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HF$7=0,0,HLOOKUP(HF$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HG$7=0,0,HLOOKUP(HG$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HH$7=0,0,HLOOKUP(HH$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HI$7=0,0,HLOOKUP(HI$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HJ$7=0,0,HLOOKUP(HJ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HK$7=0,0,HLOOKUP(HK$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HL$7=0,0,HLOOKUP(HL$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HM$7=0,0,HLOOKUP(HM$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HN$7=0,0,HLOOKUP(HN$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HO$7=0,0,HLOOKUP(HO$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HP$7=0,0,HLOOKUP(HP$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HQ$7=0,0,HLOOKUP(HQ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HR$7=0,0,HLOOKUP(HR$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HS$7=0,0,HLOOKUP(HS$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HT$7=0,0,HLOOKUP(HT$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HU$7=0,0,HLOOKUP(HU$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HV$7=0,0,HLOOKUP(HV$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HW$7=0,0,HLOOKUP(HW$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HX$7=0,0,HLOOKUP(HX$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HY$7=0,0,HLOOKUP(HY$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(HZ$7=0,0,HLOOKUP(HZ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IA$7=0,0,HLOOKUP(IA$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IB$7=0,0,HLOOKUP(IB$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IC$7=0,0,HLOOKUP(IC$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(ID$7=0,0,HLOOKUP(ID$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IE$7=0,0,HLOOKUP(IE$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IF$7=0,0,HLOOKUP(IF$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IG$7=0,0,HLOOKUP(IG$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IH$7=0,0,HLOOKUP(IH$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(II$7=0,0,HLOOKUP(II$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IJ$7=0,0,HLOOKUP(IJ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IK$7=0,0,HLOOKUP(IK$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IL$7=0,0,HLOOKUP(IL$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IM$7=0,0,HLOOKUP(IM$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IN$7=0,0,HLOOKUP(IN$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IO$7=0,0,HLOOKUP(IO$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IP$7=0,0,HLOOKUP(IP$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IQ$7=0,0,HLOOKUP(IQ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IR$7=0,0,HLOOKUP(IR$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IS$7=0,0,HLOOKUP(IS$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IT$7=0,0,HLOOKUP(IT$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IU$7=0,0,HLOOKUP(IU$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IV$7=0,0,HLOOKUP(IV$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IW$7=0,0,HLOOKUP(IW$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IX$7=0,0,HLOOKUP(IX$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IY$7=0,0,HLOOKUP(IY$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(IZ$7=0,0,HLOOKUP(IZ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JA$7=0,0,HLOOKUP(JA$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JB$7=0,0,HLOOKUP(JB$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JC$7=0,0,HLOOKUP(JC$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JD$7=0,0,HLOOKUP(JD$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JE$7=0,0,HLOOKUP(JE$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JF$7=0,0,HLOOKUP(JF$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JG$7=0,0,HLOOKUP(JG$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JH$7=0,0,HLOOKUP(JH$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JI$7=0,0,HLOOKUP(JI$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JJ$7=0,0,HLOOKUP(JJ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JK$7=0,0,HLOOKUP(JK$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JL$7=0,0,HLOOKUP(JL$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JM$7=0,0,HLOOKUP(JM$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JN$7=0,0,HLOOKUP(JN$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JO$7=0,0,HLOOKUP(JO$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JP$7=0,0,HLOOKUP(JP$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JQ$7=0,0,HLOOKUP(JQ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JR$7=0,0,HLOOKUP(JR$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JS$7=0,0,HLOOKUP(JS$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JT$7=0,0,HLOOKUP(JT$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JU$7=0,0,HLOOKUP(JU$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JV$7=0,0,HLOOKUP(JV$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JW$7=0,0,HLOOKUP(JW$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JX$7=0,0,HLOOKUP(JX$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JY$7=0,0,HLOOKUP(JY$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(JZ$7=0,0,HLOOKUP(JZ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KA$7=0,0,HLOOKUP(KA$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KB$7=0,0,HLOOKUP(KB$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KC$7=0,0,HLOOKUP(KC$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KD$7=0,0,HLOOKUP(KD$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KE$7=0,0,HLOOKUP(KE$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KF$7=0,0,HLOOKUP(KF$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KG$7=0,0,HLOOKUP(KG$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KH$7=0,0,HLOOKUP(KH$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KI$7=0,0,HLOOKUP(KI$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KJ$7=0,0,HLOOKUP(KJ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KK$7=0,0,HLOOKUP(KK$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KL$7=0,0,HLOOKUP(KL$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KM$7=0,0,HLOOKUP(KM$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KN$7=0,0,HLOOKUP(KN$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KO$7=0,0,HLOOKUP(KO$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KP$7=0,0,HLOOKUP(KP$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KQ$7=0,0,HLOOKUP(KQ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KR$7=0,0,HLOOKUP(KR$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KS$7=0,0,HLOOKUP(KS$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KT$7=0,0,HLOOKUP(KT$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KU$7=0,0,HLOOKUP(KU$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KV$7=0,0,HLOOKUP(KV$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KW$7=0,0,HLOOKUP(KW$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KX$7=0,0,HLOOKUP(KX$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KY$7=0,0,HLOOKUP(KY$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(KZ$7=0,0,HLOOKUP(KZ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LA$7=0,0,HLOOKUP(LA$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LB$7=0,0,HLOOKUP(LB$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LC$7=0,0,HLOOKUP(LC$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LD$7=0,0,HLOOKUP(LD$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LE$7=0,0,HLOOKUP(LE$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LF$7=0,0,HLOOKUP(LF$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LG$7=0,0,HLOOKUP(LG$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LH$7=0,0,HLOOKUP(LH$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LI$7=0,0,HLOOKUP(LI$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LJ$7=0,0,HLOOKUP(LJ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LK$7=0,0,HLOOKUP(LK$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LL$7=0,0,HLOOKUP(LL$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LM$7=0,0,HLOOKUP(LM$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LN$7=0,0,HLOOKUP(LN$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LO$7=0,0,HLOOKUP(LO$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LP$7=0,0,HLOOKUP(LP$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LQ$7=0,0,HLOOKUP(LQ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LR$7=0,0,HLOOKUP(LR$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LS$7=0,0,HLOOKUP(LS$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LT$7=0,0,HLOOKUP(LT$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LU$7=0,0,HLOOKUP(LU$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LV$7=0,0,HLOOKUP(LV$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LW$7=0,0,HLOOKUP(LW$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LX$7=0,0,HLOOKUP(LX$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LY$7=0,0,HLOOKUP(LY$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(LZ$7=0,0,HLOOKUP(LZ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MA$7=0,0,HLOOKUP(MA$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MB$7=0,0,HLOOKUP(MB$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MC$7=0,0,HLOOKUP(MC$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MD$7=0,0,HLOOKUP(MD$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(ME$7=0,0,HLOOKUP(ME$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MF$7=0,0,HLOOKUP(MF$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MG$7=0,0,HLOOKUP(MG$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MH$7=0,0,HLOOKUP(MH$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MI$7=0,0,HLOOKUP(MI$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MJ$7=0,0,HLOOKUP(MJ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MK$7=0,0,HLOOKUP(MK$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(ML$7=0,0,HLOOKUP(ML$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MM$7=0,0,HLOOKUP(MM$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MN$7=0,0,HLOOKUP(MN$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MO$7=0,0,HLOOKUP(MO$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MP$7=0,0,HLOOKUP(MP$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MQ$7=0,0,HLOOKUP(MQ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MR$7=0,0,HLOOKUP(MR$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MS$7=0,0,HLOOKUP(MS$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MT$7=0,0,HLOOKUP(MT$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MU$7=0,0,HLOOKUP(MU$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MV$7=0,0,HLOOKUP(MV$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MW$7=0,0,HLOOKUP(MW$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MX$7=0,0,HLOOKUP(MX$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MY$7=0,0,HLOOKUP(MY$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(MZ$7=0,0,HLOOKUP(MZ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(NA$7=0,0,HLOOKUP(NA$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(NB$7=0,0,HLOOKUP(NB$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(NC$7=0,0,HLOOKUP(NC$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(ND$7=0,0,HLOOKUP(ND$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(NE$7=0,0,HLOOKUP(NE$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(NF$7=0,0,HLOOKUP(NF$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(NG$7=0,0,HLOOKUP(NG$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":-13750},{"$f":"-IF(NH$7=0,0,HLOOKUP(NH$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":0},{"$f":"-IF(NI$7=0,0,HLOOKUP(NI$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":0},{"$f":"-IF(NJ$7=0,0,HLOOKUP(NJ$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":0},{"$f":"-IF(NK$7=0,0,HLOOKUP(NK$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":0},{"$f":"-IF(NL$7=0,0,HLOOKUP(NL$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":0},{"$f":"-IF(NM$7=0,0,HLOOKUP(NM$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":0},{"$f":"-IF(NN$7=0,0,HLOOKUP(NN$67,'Inputs S'!$E$16:$AI$22,$B25)/12)*'Control Panel'!$D$22","v":0}]
[null,3,{"$f":"'Inputs S'!C18","v":"Asset Mgmt"},null,null,null,{"$f":"-IF(G$7=0,0,HLOOKUP(G$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(H$7=0,0,HLOOKUP(H$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(I$7=0,0,HLOOKUP(I$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(J$7=0,0,HLOOKUP(J$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(K$7=0,0,HLOOKUP(K$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(L$7=0,0,HLOOKUP(L$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(M$7=0,0,HLOOKUP(M$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(N$7=0,0,HLOOKUP(N$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(O$7=0,0,HLOOKUP(O$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(P$7=0,0,HLOOKUP(P$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(Q$7=0,0,HLOOKUP(Q$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(R$7=0,0,HLOOKUP(R$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(S$7=0,0,HLOOKUP(S$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(T$7=0,0,HLOOKUP(T$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(U$7=0,0,HLOOKUP(U$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(V$7=0,0,HLOOKUP(V$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(W$7=0,0,HLOOKUP(W$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(X$7=0,0,HLOOKUP(X$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(Y$7=0,0,HLOOKUP(Y$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(Z$7=0,0,HLOOKUP(Z$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AA$7=0,0,HLOOKUP(AA$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AB$7=0,0,HLOOKUP(AB$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AC$7=0,0,HLOOKUP(AC$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AD$7=0,0,HLOOKUP(AD$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AE$7=0,0,HLOOKUP(AE$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AF$7=0,0,HLOOKUP(AF$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AG$7=0,0,HLOOKUP(AG$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AH$7=0,0,HLOOKUP(AH$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AI$7=0,0,HLOOKUP(AI$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AJ$7=0,0,HLOOKUP(AJ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AK$7=0,0,HLOOKUP(AK$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AL$7=0,0,HLOOKUP(AL$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AM$7=0,0,HLOOKUP(AM$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AN$7=0,0,HLOOKUP(AN$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AO$7=0,0,HLOOKUP(AO$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AP$7=0,0,HLOOKUP(AP$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AQ$7=0,0,HLOOKUP(AQ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AR$7=0,0,HLOOKUP(AR$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AS$7=0,0,HLOOKUP(AS$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AT$7=0,0,HLOOKUP(AT$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AU$7=0,0,HLOOKUP(AU$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AV$7=0,0,HLOOKUP(AV$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AW$7=0,0,HLOOKUP(AW$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AX$7=0,0,HLOOKUP(AX$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AY$7=0,0,HLOOKUP(AY$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(AZ$7=0,0,HLOOKUP(AZ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BA$7=0,0,HLOOKUP(BA$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BB$7=0,0,HLOOKUP(BB$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BC$7=0,0,HLOOKUP(BC$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BD$7=0,0,HLOOKUP(BD$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BE$7=0,0,HLOOKUP(BE$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BF$7=0,0,HLOOKUP(BF$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BG$7=0,0,HLOOKUP(BG$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BH$7=0,0,HLOOKUP(BH$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BI$7=0,0,HLOOKUP(BI$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BJ$7=0,0,HLOOKUP(BJ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BK$7=0,0,HLOOKUP(BK$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BL$7=0,0,HLOOKUP(BL$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BM$7=0,0,HLOOKUP(BM$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BN$7=0,0,HLOOKUP(BN$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BO$7=0,0,HLOOKUP(BO$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BP$7=0,0,HLOOKUP(BP$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BQ$7=0,0,HLOOKUP(BQ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BR$7=0,0,HLOOKUP(BR$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BS$7=0,0,HLOOKUP(BS$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BT$7=0,0,HLOOKUP(BT$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BU$7=0,0,HLOOKUP(BU$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BV$7=0,0,HLOOKUP(BV$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BW$7=0,0,HLOOKUP(BW$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BX$7=0,0,HLOOKUP(BX$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BY$7=0,0,HLOOKUP(BY$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(BZ$7=0,0,HLOOKUP(BZ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CA$7=0,0,HLOOKUP(CA$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CB$7=0,0,HLOOKUP(CB$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CC$7=0,0,HLOOKUP(CC$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CD$7=0,0,HLOOKUP(CD$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CE$7=0,0,HLOOKUP(CE$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CF$7=0,0,HLOOKUP(CF$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CG$7=0,0,HLOOKUP(CG$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CH$7=0,0,HLOOKUP(CH$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CI$7=0,0,HLOOKUP(CI$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CJ$7=0,0,HLOOKUP(CJ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CK$7=0,0,HLOOKUP(CK$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CL$7=0,0,HLOOKUP(CL$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CM$7=0,0,HLOOKUP(CM$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CN$7=0,0,HLOOKUP(CN$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CO$7=0,0,HLOOKUP(CO$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CP$7=0,0,HLOOKUP(CP$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CQ$7=0,0,HLOOKUP(CQ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CR$7=0,0,HLOOKUP(CR$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CS$7=0,0,HLOOKUP(CS$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CT$7=0,0,HLOOKUP(CT$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CU$7=0,0,HLOOKUP(CU$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CV$7=0,0,HLOOKUP(CV$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CW$7=0,0,HLOOKUP(CW$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CX$7=0,0,HLOOKUP(CX$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CY$7=0,0,HLOOKUP(CY$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(CZ$7=0,0,HLOOKUP(CZ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DA$7=0,0,HLOOKUP(DA$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DB$7=0,0,HLOOKUP(DB$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DC$7=0,0,HLOOKUP(DC$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DD$7=0,0,HLOOKUP(DD$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DE$7=0,0,HLOOKUP(DE$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DF$7=0,0,HLOOKUP(DF$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DG$7=0,0,HLOOKUP(DG$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DH$7=0,0,HLOOKUP(DH$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DI$7=0,0,HLOOKUP(DI$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DJ$7=0,0,HLOOKUP(DJ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DK$7=0,0,HLOOKUP(DK$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DL$7=0,0,HLOOKUP(DL$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DM$7=0,0,HLOOKUP(DM$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DN$7=0,0,HLOOKUP(DN$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DO$7=0,0,HLOOKUP(DO$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DP$7=0,0,HLOOKUP(DP$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DQ$7=0,0,HLOOKUP(DQ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DR$7=0,0,HLOOKUP(DR$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DS$7=0,0,HLOOKUP(DS$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DT$7=0,0,HLOOKUP(DT$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DU$7=0,0,HLOOKUP(DU$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DV$7=0,0,HLOOKUP(DV$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DW$7=0,0,HLOOKUP(DW$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DX$7=0,0,HLOOKUP(DX$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DY$7=0,0,HLOOKUP(DY$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(DZ$7=0,0,HLOOKUP(DZ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EA$7=0,0,HLOOKUP(EA$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EB$7=0,0,HLOOKUP(EB$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EC$7=0,0,HLOOKUP(EC$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(ED$7=0,0,HLOOKUP(ED$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EE$7=0,0,HLOOKUP(EE$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EF$7=0,0,HLOOKUP(EF$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EG$7=0,0,HLOOKUP(EG$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EH$7=0,0,HLOOKUP(EH$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EI$7=0,0,HLOOKUP(EI$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EJ$7=0,0,HLOOKUP(EJ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EK$7=0,0,HLOOKUP(EK$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EL$7=0,0,HLOOKUP(EL$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EM$7=0,0,HLOOKUP(EM$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EN$7=0,0,HLOOKUP(EN$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EO$7=0,0,HLOOKUP(EO$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EP$7=0,0,HLOOKUP(EP$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EQ$7=0,0,HLOOKUP(EQ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(ER$7=0,0,HLOOKUP(ER$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(ES$7=0,0,HLOOKUP(ES$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(ET$7=0,0,HLOOKUP(ET$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EU$7=0,0,HLOOKUP(EU$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EV$7=0,0,HLOOKUP(EV$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EW$7=0,0,HLOOKUP(EW$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EX$7=0,0,HLOOKUP(EX$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EY$7=0,0,HLOOKUP(EY$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(EZ$7=0,0,HLOOKUP(EZ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FA$7=0,0,HLOOKUP(FA$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FB$7=0,0,HLOOKUP(FB$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FC$7=0,0,HLOOKUP(FC$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FD$7=0,0,HLOOKUP(FD$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FE$7=0,0,HLOOKUP(FE$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FF$7=0,0,HLOOKUP(FF$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FG$7=0,0,HLOOKUP(FG$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FH$7=0,0,HLOOKUP(FH$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FI$7=0,0,HLOOKUP(FI$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FJ$7=0,0,HLOOKUP(FJ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FK$7=0,0,HLOOKUP(FK$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FL$7=0,0,HLOOKUP(FL$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FM$7=0,0,HLOOKUP(FM$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FN$7=0,0,HLOOKUP(FN$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FO$7=0,0,HLOOKUP(FO$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FP$7=0,0,HLOOKUP(FP$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FQ$7=0,0,HLOOKUP(FQ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FR$7=0,0,HLOOKUP(FR$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FS$7=0,0,HLOOKUP(FS$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FT$7=0,0,HLOOKUP(FT$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FU$7=0,0,HLOOKUP(FU$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FV$7=0,0,HLOOKUP(FV$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FW$7=0,0,HLOOKUP(FW$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FX$7=0,0,HLOOKUP(FX$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FY$7=0,0,HLOOKUP(FY$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(FZ$7=0,0,HLOOKUP(FZ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GA$7=0,0,HLOOKUP(GA$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GB$7=0,0,HLOOKUP(GB$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GC$7=0,0,HLOOKUP(GC$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GD$7=0,0,HLOOKUP(GD$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GE$7=0,0,HLOOKUP(GE$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GF$7=0,0,HLOOKUP(GF$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GG$7=0,0,HLOOKUP(GG$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GH$7=0,0,HLOOKUP(GH$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GI$7=0,0,HLOOKUP(GI$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GJ$7=0,0,HLOOKUP(GJ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GK$7=0,0,HLOOKUP(GK$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GL$7=0,0,HLOOKUP(GL$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GM$7=0,0,HLOOKUP(GM$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GN$7=0,0,HLOOKUP(GN$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GO$7=0,0,HLOOKUP(GO$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GP$7=0,0,HLOOKUP(GP$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GQ$7=0,0,HLOOKUP(GQ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GR$7=0,0,HLOOKUP(GR$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GS$7=0,0,HLOOKUP(GS$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GT$7=0,0,HLOOKUP(GT$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GU$7=0,0,HLOOKUP(GU$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GV$7=0,0,HLOOKUP(GV$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GW$7=0,0,HLOOKUP(GW$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GX$7=0,0,HLOOKUP(GX$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GY$7=0,0,HLOOKUP(GY$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(GZ$7=0,0,HLOOKUP(GZ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HA$7=0,0,HLOOKUP(HA$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HB$7=0,0,HLOOKUP(HB$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HC$7=0,0,HLOOKUP(HC$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HD$7=0,0,HLOOKUP(HD$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HE$7=0,0,HLOOKUP(HE$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HF$7=0,0,HLOOKUP(HF$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HG$7=0,0,HLOOKUP(HG$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HH$7=0,0,HLOOKUP(HH$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HI$7=0,0,HLOOKUP(HI$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HJ$7=0,0,HLOOKUP(HJ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HK$7=0,0,HLOOKUP(HK$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HL$7=0,0,HLOOKUP(HL$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HM$7=0,0,HLOOKUP(HM$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HN$7=0,0,HLOOKUP(HN$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HO$7=0,0,HLOOKUP(HO$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HP$7=0,0,HLOOKUP(HP$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HQ$7=0,0,HLOOKUP(HQ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HR$7=0,0,HLOOKUP(HR$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HS$7=0,0,HLOOKUP(HS$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HT$7=0,0,HLOOKUP(HT$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HU$7=0,0,HLOOKUP(HU$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HV$7=0,0,HLOOKUP(HV$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HW$7=0,0,HLOOKUP(HW$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HX$7=0,0,HLOOKUP(HX$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HY$7=0,0,HLOOKUP(HY$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(HZ$7=0,0,HLOOKUP(HZ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IA$7=0,0,HLOOKUP(IA$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IB$7=0,0,HLOOKUP(IB$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IC$7=0,0,HLOOKUP(IC$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(ID$7=0,0,HLOOKUP(ID$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IE$7=0,0,HLOOKUP(IE$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IF$7=0,0,HLOOKUP(IF$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IG$7=0,0,HLOOKUP(IG$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IH$7=0,0,HLOOKUP(IH$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(II$7=0,0,HLOOKUP(II$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IJ$7=0,0,HLOOKUP(IJ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IK$7=0,0,HLOOKUP(IK$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IL$7=0,0,HLOOKUP(IL$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IM$7=0,0,HLOOKUP(IM$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IN$7=0,0,HLOOKUP(IN$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IO$7=0,0,HLOOKUP(IO$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IP$7=0,0,HLOOKUP(IP$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IQ$7=0,0,HLOOKUP(IQ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IR$7=0,0,HLOOKUP(IR$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IS$7=0,0,HLOOKUP(IS$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IT$7=0,0,HLOOKUP(IT$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IU$7=0,0,HLOOKUP(IU$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IV$7=0,0,HLOOKUP(IV$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IW$7=0,0,HLOOKUP(IW$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IX$7=0,0,HLOOKUP(IX$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IY$7=0,0,HLOOKUP(IY$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(IZ$7=0,0,HLOOKUP(IZ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JA$7=0,0,HLOOKUP(JA$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JB$7=0,0,HLOOKUP(JB$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JC$7=0,0,HLOOKUP(JC$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JD$7=0,0,HLOOKUP(JD$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JE$7=0,0,HLOOKUP(JE$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JF$7=0,0,HLOOKUP(JF$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JG$7=0,0,HLOOKUP(JG$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JH$7=0,0,HLOOKUP(JH$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JI$7=0,0,HLOOKUP(JI$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JJ$7=0,0,HLOOKUP(JJ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JK$7=0,0,HLOOKUP(JK$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JL$7=0,0,HLOOKUP(JL$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JM$7=0,0,HLOOKUP(JM$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JN$7=0,0,HLOOKUP(JN$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JO$7=0,0,HLOOKUP(JO$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JP$7=0,0,HLOOKUP(JP$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JQ$7=0,0,HLOOKUP(JQ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JR$7=0,0,HLOOKUP(JR$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JS$7=0,0,HLOOKUP(JS$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JT$7=0,0,HLOOKUP(JT$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JU$7=0,0,HLOOKUP(JU$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JV$7=0,0,HLOOKUP(JV$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JW$7=0,0,HLOOKUP(JW$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JX$7=0,0,HLOOKUP(JX$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JY$7=0,0,HLOOKUP(JY$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(JZ$7=0,0,HLOOKUP(JZ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KA$7=0,0,HLOOKUP(KA$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KB$7=0,0,HLOOKUP(KB$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KC$7=0,0,HLOOKUP(KC$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KD$7=0,0,HLOOKUP(KD$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KE$7=0,0,HLOOKUP(KE$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KF$7=0,0,HLOOKUP(KF$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KG$7=0,0,HLOOKUP(KG$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KH$7=0,0,HLOOKUP(KH$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KI$7=0,0,HLOOKUP(KI$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KJ$7=0,0,HLOOKUP(KJ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KK$7=0,0,HLOOKUP(KK$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KL$7=0,0,HLOOKUP(KL$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KM$7=0,0,HLOOKUP(KM$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KN$7=0,0,HLOOKUP(KN$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KO$7=0,0,HLOOKUP(KO$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KP$7=0,0,HLOOKUP(KP$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KQ$7=0,0,HLOOKUP(KQ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KR$7=0,0,HLOOKUP(KR$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KS$7=0,0,HLOOKUP(KS$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KT$7=0,0,HLOOKUP(KT$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KU$7=0,0,HLOOKUP(KU$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KV$7=0,0,HLOOKUP(KV$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KW$7=0,0,HLOOKUP(KW$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KX$7=0,0,HLOOKUP(KX$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KY$7=0,0,HLOOKUP(KY$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(KZ$7=0,0,HLOOKUP(KZ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LA$7=0,0,HLOOKUP(LA$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LB$7=0,0,HLOOKUP(LB$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LC$7=0,0,HLOOKUP(LC$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LD$7=0,0,HLOOKUP(LD$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LE$7=0,0,HLOOKUP(LE$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LF$7=0,0,HLOOKUP(LF$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LG$7=0,0,HLOOKUP(LG$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LH$7=0,0,HLOOKUP(LH$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LI$7=0,0,HLOOKUP(LI$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LJ$7=0,0,HLOOKUP(LJ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LK$7=0,0,HLOOKUP(LK$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LL$7=0,0,HLOOKUP(LL$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LM$7=0,0,HLOOKUP(LM$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LN$7=0,0,HLOOKUP(LN$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LO$7=0,0,HLOOKUP(LO$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LP$7=0,0,HLOOKUP(LP$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LQ$7=0,0,HLOOKUP(LQ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LR$7=0,0,HLOOKUP(LR$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LS$7=0,0,HLOOKUP(LS$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LT$7=0,0,HLOOKUP(LT$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LU$7=0,0,HLOOKUP(LU$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LV$7=0,0,HLOOKUP(LV$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LW$7=0,0,HLOOKUP(LW$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LX$7=0,0,HLOOKUP(LX$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LY$7=0,0,HLOOKUP(LY$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(LZ$7=0,0,HLOOKUP(LZ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MA$7=0,0,HLOOKUP(MA$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MB$7=0,0,HLOOKUP(MB$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MC$7=0,0,HLOOKUP(MC$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MD$7=0,0,HLOOKUP(MD$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(ME$7=0,0,HLOOKUP(ME$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MF$7=0,0,HLOOKUP(MF$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MG$7=0,0,HLOOKUP(MG$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MH$7=0,0,HLOOKUP(MH$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MI$7=0,0,HLOOKUP(MI$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MJ$7=0,0,HLOOKUP(MJ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MK$7=0,0,HLOOKUP(MK$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(ML$7=0,0,HLOOKUP(ML$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MM$7=0,0,HLOOKUP(MM$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MN$7=0,0,HLOOKUP(MN$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MO$7=0,0,HLOOKUP(MO$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MP$7=0,0,HLOOKUP(MP$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MQ$7=0,0,HLOOKUP(MQ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MR$7=0,0,HLOOKUP(MR$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MS$7=0,0,HLOOKUP(MS$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MT$7=0,0,HLOOKUP(MT$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MU$7=0,0,HLOOKUP(MU$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MV$7=0,0,HLOOKUP(MV$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MW$7=0,0,HLOOKUP(MW$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MX$7=0,0,HLOOKUP(MX$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MY$7=0,0,HLOOKUP(MY$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(MZ$7=0,0,HLOOKUP(MZ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(NA$7=0,0,HLOOKUP(NA$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(NB$7=0,0,HLOOKUP(NB$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(NC$7=0,0,HLOOKUP(NC$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(ND$7=0,0,HLOOKUP(ND$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(NE$7=0,0,HLOOKUP(NE$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(NF$7=0,0,HLOOKUP(NF$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(NG$7=0,0,HLOOKUP(NG$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(NH$7=0,0,HLOOKUP(NH$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(NI$7=0,0,HLOOKUP(NI$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(NJ$7=0,0,HLOOKUP(NJ$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(NK$7=0,0,HLOOKUP(NK$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(NL$7=0,0,HLOOKUP(NL$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(NM$7=0,0,HLOOKUP(NM$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0},{"$f":"-IF(NN$7=0,0,HLOOKUP(NN$67,'Inputs S'!$E$16:$AI$22,$B26)/12)*'Control Panel'!$D$23","v":0}]
[null,4,{"$f":"'Inputs S'!C19","v":"Land Lease"},null,null,null,{"$f":"-IF(G$7=0,0,HLOOKUP(G$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":0},{"$f":"-IF(H$7=0,0,HLOOKUP(H$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":0},{"$f":"-IF(I$7=0,0,HLOOKUP(I$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":0},{"$f":"-IF(J$7=0,0,HLOOKUP(J$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":0},{"$f":"-IF(K$7=0,0,HLOOKUP(K$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":0},{"$f":"-IF(L$7=0,0,HLOOKUP(L$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10416.666666666666},{"$f":"-IF(M$7=0,0,HLOOKUP(M$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10416.666666666666},{"$f":"-IF(N$7=0,0,HLOOKUP(N$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10416.666666666666},{"$f":"-IF(O$7=0,0,HLOOKUP(O$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10416.666666666666},{"$f":"-IF(P$7=0,0,HLOOKUP(P$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10416.666666666666},{"$f":"-IF(Q$7=0,0,HLOOKUP(Q$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10416.666666666666},{"$f":"-IF(R$7=0,0,HLOOKUP(R$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10416.666666666666},{"$f":"-IF(S$7=0,0,HLOOKUP(S$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10416.666666666666},{"$f":"-IF(T$7=0,0,HLOOKUP(T$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10416.666666666666},{"$f":"-IF(U$7=0,0,HLOOKUP(U$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10416.666666666666},{"$f":"-IF(V$7=0,0,HLOOKUP(V$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10416.666666666666},{"$f":"-IF(W$7=0,0,HLOOKUP(W$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10416.666666666666},{"$f":"-IF(X$7=0,0,HLOOKUP(X$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10505.208333333334},{"$f":"-IF(Y$7=0,0,HLOOKUP(Y$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10505.208333333334},{"$f":"-IF(Z$7=0,0,HLOOKUP(Z$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10505.208333333334},{"$f":"-IF(AA$7=0,0,HLOOKUP(AA$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10505.208333333334},{"$f":"-IF(AB$7=0,0,HLOOKUP(AB$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10505.208333333334},{"$f":"-IF(AC$7=0,0,HLOOKUP(AC$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10505.208333333334},{"$f":"-IF(AD$7=0,0,HLOOKUP(AD$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10505.208333333334},{"$f":"-IF(AE$7=0,0,HLOOKUP(AE$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10505.208333333334},{"$f":"-IF(AF$7=0,0,HLOOKUP(AF$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10505.208333333334},{"$f":"-IF(AG$7=0,0,HLOOKUP(AG$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10505.208333333334},{"$f":"-IF(AH$7=0,0,HLOOKUP(AH$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10505.208333333334},{"$f":"-IF(AI$7=0,0,HLOOKUP(AI$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10505.208333333334},{"$f":"-IF(AJ$7=0,0,HLOOKUP(AJ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10594.502604166666},{"$f":"-IF(AK$7=0,0,HLOOKUP(AK$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10594.502604166666},{"$f":"-IF(AL$7=0,0,HLOOKUP(AL$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10594.502604166666},{"$f":"-IF(AM$7=0,0,HLOOKUP(AM$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10594.502604166666},{"$f":"-IF(AN$7=0,0,HLOOKUP(AN$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10594.502604166666},{"$f":"-IF(AO$7=0,0,HLOOKUP(AO$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10594.502604166666},{"$f":"-IF(AP$7=0,0,HLOOKUP(AP$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10594.502604166666},{"$f":"-IF(AQ$7=0,0,HLOOKUP(AQ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10594.502604166666},{"$f":"-IF(AR$7=0,0,HLOOKUP(AR$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10594.502604166666},{"$f":"-IF(AS$7=0,0,HLOOKUP(AS$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10594.502604166666},{"$f":"-IF(AT$7=0,0,HLOOKUP(AT$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10594.502604166666},{"$f":"-IF(AU$7=0,0,HLOOKUP(AU$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10594.502604166666},{"$f":"-IF(AV$7=0,0,HLOOKUP(AV$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10684.555876302084},{"$f":"-IF(AW$7=0,0,HLOOKUP(AW$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10684.555876302084},{"$f":"-IF(AX$7=0,0,HLOOKUP(AX$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10684.555876302084},{"$f":"-IF(AY$7=0,0,HLOOKUP(AY$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10684.555876302084},{"$f":"-IF(AZ$7=0,0,HLOOKUP(AZ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10684.555876302084},{"$f":"-IF(BA$7=0,0,HLOOKUP(BA$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10684.555876302084},{"$f":"-IF(BB$7=0,0,HLOOKUP(BB$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10684.555876302084},{"$f":"-IF(BC$7=0,0,HLOOKUP(BC$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10684.555876302084},{"$f":"-IF(BD$7=0,0,HLOOKUP(BD$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10684.555876302084},{"$f":"-IF(BE$7=0,0,HLOOKUP(BE$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10684.555876302084},{"$f":"-IF(BF$7=0,0,HLOOKUP(BF$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10684.555876302084},{"$f":"-IF(BG$7=0,0,HLOOKUP(BG$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10684.555876302084},{"$f":"-IF(BH$7=0,0,HLOOKUP(BH$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10775.374601250651},{"$f":"-IF(BI$7=0,0,HLOOKUP(BI$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10775.374601250651},{"$f":"-IF(BJ$7=0,0,HLOOKUP(BJ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10775.374601250651},{"$f":"-IF(BK$7=0,0,HLOOKUP(BK$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10775.374601250651},{"$f":"-IF(BL$7=0,0,HLOOKUP(BL$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10775.374601250651},{"$f":"-IF(BM$7=0,0,HLOOKUP(BM$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10775.374601250651},{"$f":"-IF(BN$7=0,0,HLOOKUP(BN$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10775.374601250651},{"$f":"-IF(BO$7=0,0,HLOOKUP(BO$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10775.374601250651},{"$f":"-IF(BP$7=0,0,HLOOKUP(BP$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10775.374601250651},{"$f":"-IF(BQ$7=0,0,HLOOKUP(BQ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10775.374601250651},{"$f":"-IF(BR$7=0,0,HLOOKUP(BR$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10775.374601250651},{"$f":"-IF(BS$7=0,0,HLOOKUP(BS$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10775.374601250651},{"$f":"-IF(BT$7=0,0,HLOOKUP(BT$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10866.965285361281},{"$f":"-IF(BU$7=0,0,HLOOKUP(BU$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10866.965285361281},{"$f":"-IF(BV$7=0,0,HLOOKUP(BV$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10866.965285361281},{"$f":"-IF(BW$7=0,0,HLOOKUP(BW$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10866.965285361281},{"$f":"-IF(BX$7=0,0,HLOOKUP(BX$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10866.965285361281},{"$f":"-IF(BY$7=0,0,HLOOKUP(BY$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10866.965285361281},{"$f":"-IF(BZ$7=0,0,HLOOKUP(BZ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10866.965285361281},{"$f":"-IF(CA$7=0,0,HLOOKUP(CA$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10866.965285361281},{"$f":"-IF(CB$7=0,0,HLOOKUP(CB$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10866.965285361281},{"$f":"-IF(CC$7=0,0,HLOOKUP(CC$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10866.965285361281},{"$f":"-IF(CD$7=0,0,HLOOKUP(CD$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10866.965285361281},{"$f":"-IF(CE$7=0,0,HLOOKUP(CE$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10866.965285361281},{"$f":"-IF(CF$7=0,0,HLOOKUP(CF$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10959.33449028685},{"$f":"-IF(CG$7=0,0,HLOOKUP(CG$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10959.33449028685},{"$f":"-IF(CH$7=0,0,HLOOKUP(CH$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10959.33449028685},{"$f":"-IF(CI$7=0,0,HLOOKUP(CI$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10959.33449028685},{"$f":"-IF(CJ$7=0,0,HLOOKUP(CJ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10959.33449028685},{"$f":"-IF(CK$7=0,0,HLOOKUP(CK$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10959.33449028685},{"$f":"-IF(CL$7=0,0,HLOOKUP(CL$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10959.33449028685},{"$f":"-IF(CM$7=0,0,HLOOKUP(CM$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10959.33449028685},{"$f":"-IF(CN$7=0,0,HLOOKUP(CN$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10959.33449028685},{"$f":"-IF(CO$7=0,0,HLOOKUP(CO$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10959.33449028685},{"$f":"-IF(CP$7=0,0,HLOOKUP(CP$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10959.33449028685},{"$f":"-IF(CQ$7=0,0,HLOOKUP(CQ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-10959.33449028685},{"$f":"-IF(CR$7=0,0,HLOOKUP(CR$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11052.48883345429},{"$f":"-IF(CS$7=0,0,HLOOKUP(CS$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11052.48883345429},{"$f":"-IF(CT$7=0,0,HLOOKUP(CT$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11052.48883345429},{"$f":"-IF(CU$7=0,0,HLOOKUP(CU$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11052.48883345429},{"$f":"-IF(CV$7=0,0,HLOOKUP(CV$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11052.48883345429},{"$f":"-IF(CW$7=0,0,HLOOKUP(CW$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11052.48883345429},{"$f":"-IF(CX$7=0,0,HLOOKUP(CX$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11052.48883345429},{"$f":"-IF(CY$7=0,0,HLOOKUP(CY$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11052.48883345429},{"$f":"-IF(CZ$7=0,0,HLOOKUP(CZ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11052.48883345429},{"$f":"-IF(DA$7=0,0,HLOOKUP(DA$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11052.48883345429},{"$f":"-IF(DB$7=0,0,HLOOKUP(DB$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11052.48883345429},{"$f":"-IF(DC$7=0,0,HLOOKUP(DC$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11052.48883345429},{"$f":"-IF(DD$7=0,0,HLOOKUP(DD$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11146.434988538649},{"$f":"-IF(DE$7=0,0,HLOOKUP(DE$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11146.434988538649},{"$f":"-IF(DF$7=0,0,HLOOKUP(DF$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11146.434988538649},{"$f":"-IF(DG$7=0,0,HLOOKUP(DG$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11146.434988538649},{"$f":"-IF(DH$7=0,0,HLOOKUP(DH$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11146.434988538649},{"$f":"-IF(DI$7=0,0,HLOOKUP(DI$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11146.434988538649},{"$f":"-IF(DJ$7=0,0,HLOOKUP(DJ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11146.434988538649},{"$f":"-IF(DK$7=0,0,HLOOKUP(DK$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11146.434988538649},{"$f":"-IF(DL$7=0,0,HLOOKUP(DL$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11146.434988538649},{"$f":"-IF(DM$7=0,0,HLOOKUP(DM$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11146.434988538649},{"$f":"-IF(DN$7=0,0,HLOOKUP(DN$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11146.434988538649},{"$f":"-IF(DO$7=0,0,HLOOKUP(DO$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11146.434988538649},{"$f":"-IF(DP$7=0,0,HLOOKUP(DP$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11241.179685941228},{"$f":"-IF(DQ$7=0,0,HLOOKUP(DQ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11241.179685941228},{"$f":"-IF(DR$7=0,0,HLOOKUP(DR$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11241.179685941228},{"$f":"-IF(DS$7=0,0,HLOOKUP(DS$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11241.179685941228},{"$f":"-IF(DT$7=0,0,HLOOKUP(DT$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11241.179685941228},{"$f":"-IF(DU$7=0,0,HLOOKUP(DU$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11241.179685941228},{"$f":"-IF(DV$7=0,0,HLOOKUP(DV$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11241.179685941228},{"$f":"-IF(DW$7=0,0,HLOOKUP(DW$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11241.179685941228},{"$f":"-IF(DX$7=0,0,HLOOKUP(DX$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11241.179685941228},{"$f":"-IF(DY$7=0,0,HLOOKUP(DY$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11241.179685941228},{"$f":"-IF(DZ$7=0,0,HLOOKUP(DZ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11241.179685941228},{"$f":"-IF(EA$7=0,0,HLOOKUP(EA$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11241.179685941228},{"$f":"-IF(EB$7=0,0,HLOOKUP(EB$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11336.729713271729},{"$f":"-IF(EC$7=0,0,HLOOKUP(EC$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11336.729713271729},{"$f":"-IF(ED$7=0,0,HLOOKUP(ED$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11336.729713271729},{"$f":"-IF(EE$7=0,0,HLOOKUP(EE$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11336.729713271729},{"$f":"-IF(EF$7=0,0,HLOOKUP(EF$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11336.729713271729},{"$f":"-IF(EG$7=0,0,HLOOKUP(EG$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11336.729713271729},{"$f":"-IF(EH$7=0,0,HLOOKUP(EH$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11336.729713271729},{"$f":"-IF(EI$7=0,0,HLOOKUP(EI$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11336.729713271729},{"$f":"-IF(EJ$7=0,0,HLOOKUP(EJ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11336.729713271729},{"$f":"-IF(EK$7=0,0,HLOOKUP(EK$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11336.729713271729},{"$f":"-IF(EL$7=0,0,HLOOKUP(EL$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11336.729713271729},{"$f":"-IF(EM$7=0,0,HLOOKUP(EM$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11336.729713271729},{"$f":"-IF(EN$7=0,0,HLOOKUP(EN$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11433.091915834537},{"$f":"-IF(EO$7=0,0,HLOOKUP(EO$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11433.091915834537},{"$f":"-IF(EP$7=0,0,HLOOKUP(EP$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11433.091915834537},{"$f":"-IF(EQ$7=0,0,HLOOKUP(EQ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11433.091915834537},{"$f":"-IF(ER$7=0,0,HLOOKUP(ER$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11433.091915834537},{"$f":"-IF(ES$7=0,0,HLOOKUP(ES$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11433.091915834537},{"$f":"-IF(ET$7=0,0,HLOOKUP(ET$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11433.091915834537},{"$f":"-IF(EU$7=0,0,HLOOKUP(EU$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11433.091915834537},{"$f":"-IF(EV$7=0,0,HLOOKUP(EV$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11433.091915834537},{"$f":"-IF(EW$7=0,0,HLOOKUP(EW$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11433.091915834537},{"$f":"-IF(EX$7=0,0,HLOOKUP(EX$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11433.091915834537},{"$f":"-IF(EY$7=0,0,HLOOKUP(EY$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11433.091915834537},{"$f":"-IF(EZ$7=0,0,HLOOKUP(EZ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11530.273197119132},{"$f":"-IF(FA$7=0,0,HLOOKUP(FA$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11530.273197119132},{"$f":"-IF(FB$7=0,0,HLOOKUP(FB$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11530.273197119132},{"$f":"-IF(FC$7=0,0,HLOOKUP(FC$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11530.273197119132},{"$f":"-IF(FD$7=0,0,HLOOKUP(FD$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11530.273197119132},{"$f":"-IF(FE$7=0,0,HLOOKUP(FE$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11530.273197119132},{"$f":"-IF(FF$7=0,0,HLOOKUP(FF$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11530.273197119132},{"$f":"-IF(FG$7=0,0,HLOOKUP(FG$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11530.273197119132},{"$f":"-IF(FH$7=0,0,HLOOKUP(FH$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11530.273197119132},{"$f":"-IF(FI$7=0,0,HLOOKUP(FI$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11530.273197119132},{"$f":"-IF(FJ$7=0,0,HLOOKUP(FJ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11530.273197119132},{"$f":"-IF(FK$7=0,0,HLOOKUP(FK$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11530.273197119132},{"$f":"-IF(FL$7=0,0,HLOOKUP(FL$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11628.280519294645},{"$f":"-IF(FM$7=0,0,HLOOKUP(FM$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11628.280519294645},{"$f":"-IF(FN$7=0,0,HLOOKUP(FN$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11628.280519294645},{"$f":"-IF(FO$7=0,0,HLOOKUP(FO$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11628.280519294645},{"$f":"-IF(FP$7=0,0,HLOOKUP(FP$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11628.280519294645},{"$f":"-IF(FQ$7=0,0,HLOOKUP(FQ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11628.280519294645},{"$f":"-IF(FR$7=0,0,HLOOKUP(FR$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11628.280519294645},{"$f":"-IF(FS$7=0,0,HLOOKUP(FS$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11628.280519294645},{"$f":"-IF(FT$7=0,0,HLOOKUP(FT$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11628.280519294645},{"$f":"-IF(FU$7=0,0,HLOOKUP(FU$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11628.280519294645},{"$f":"-IF(FV$7=0,0,HLOOKUP(FV$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11628.280519294645},{"$f":"-IF(FW$7=0,0,HLOOKUP(FW$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11628.280519294645},{"$f":"-IF(FX$7=0,0,HLOOKUP(FX$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11727.12090370865},{"$f":"-IF(FY$7=0,0,HLOOKUP(FY$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11727.12090370865},{"$f":"-IF(FZ$7=0,0,HLOOKUP(FZ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11727.12090370865},{"$f":"-IF(GA$7=0,0,HLOOKUP(GA$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11727.12090370865},{"$f":"-IF(GB$7=0,0,HLOOKUP(GB$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11727.12090370865},{"$f":"-IF(GC$7=0,0,HLOOKUP(GC$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11727.12090370865},{"$f":"-IF(GD$7=0,0,HLOOKUP(GD$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11727.12090370865},{"$f":"-IF(GE$7=0,0,HLOOKUP(GE$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11727.12090370865},{"$f":"-IF(GF$7=0,0,HLOOKUP(GF$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11727.12090370865},{"$f":"-IF(GG$7=0,0,HLOOKUP(GG$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11727.12090370865},{"$f":"-IF(GH$7=0,0,HLOOKUP(GH$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11727.12090370865},{"$f":"-IF(GI$7=0,0,HLOOKUP(GI$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11727.12090370865},{"$f":"-IF(GJ$7=0,0,HLOOKUP(GJ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11826.801431390173},{"$f":"-IF(GK$7=0,0,HLOOKUP(GK$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11826.801431390173},{"$f":"-IF(GL$7=0,0,HLOOKUP(GL$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11826.801431390173},{"$f":"-IF(GM$7=0,0,HLOOKUP(GM$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11826.801431390173},{"$f":"-IF(GN$7=0,0,HLOOKUP(GN$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11826.801431390173},{"$f":"-IF(GO$7=0,0,HLOOKUP(GO$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11826.801431390173},{"$f":"-IF(GP$7=0,0,HLOOKUP(GP$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11826.801431390173},{"$f":"-IF(GQ$7=0,0,HLOOKUP(GQ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11826.801431390173},{"$f":"-IF(GR$7=0,0,HLOOKUP(GR$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11826.801431390173},{"$f":"-IF(GS$7=0,0,HLOOKUP(GS$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11826.801431390173},{"$f":"-IF(GT$7=0,0,HLOOKUP(GT$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11826.801431390173},{"$f":"-IF(GU$7=0,0,HLOOKUP(GU$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11826.801431390173},{"$f":"-IF(GV$7=0,0,HLOOKUP(GV$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11927.329243556989},{"$f":"-IF(GW$7=0,0,HLOOKUP(GW$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11927.329243556989},{"$f":"-IF(GX$7=0,0,HLOOKUP(GX$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11927.329243556989},{"$f":"-IF(GY$7=0,0,HLOOKUP(GY$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11927.329243556989},{"$f":"-IF(GZ$7=0,0,HLOOKUP(GZ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11927.329243556989},{"$f":"-IF(HA$7=0,0,HLOOKUP(HA$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11927.329243556989},{"$f":"-IF(HB$7=0,0,HLOOKUP(HB$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11927.329243556989},{"$f":"-IF(HC$7=0,0,HLOOKUP(HC$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11927.329243556989},{"$f":"-IF(HD$7=0,0,HLOOKUP(HD$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11927.329243556989},{"$f":"-IF(HE$7=0,0,HLOOKUP(HE$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11927.329243556989},{"$f":"-IF(HF$7=0,0,HLOOKUP(HF$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11927.329243556989},{"$f":"-IF(HG$7=0,0,HLOOKUP(HG$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-11927.329243556989},{"$f":"-IF(HH$7=0,0,HLOOKUP(HH$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12028.711542127223},{"$f":"-IF(HI$7=0,0,HLOOKUP(HI$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12028.711542127223},{"$f":"-IF(HJ$7=0,0,HLOOKUP(HJ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12028.711542127223},{"$f":"-IF(HK$7=0,0,HLOOKUP(HK$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12028.711542127223},{"$f":"-IF(HL$7=0,0,HLOOKUP(HL$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12028.711542127223},{"$f":"-IF(HM$7=0,0,HLOOKUP(HM$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12028.711542127223},{"$f":"-IF(HN$7=0,0,HLOOKUP(HN$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12028.711542127223},{"$f":"-IF(HO$7=0,0,HLOOKUP(HO$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12028.711542127223},{"$f":"-IF(HP$7=0,0,HLOOKUP(HP$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12028.711542127223},{"$f":"-IF(HQ$7=0,0,HLOOKUP(HQ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12028.711542127223},{"$f":"-IF(HR$7=0,0,HLOOKUP(HR$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12028.711542127223},{"$f":"-IF(HS$7=0,0,HLOOKUP(HS$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12028.711542127223},{"$f":"-IF(HT$7=0,0,HLOOKUP(HT$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12130.955590235302},{"$f":"-IF(HU$7=0,0,HLOOKUP(HU$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12130.955590235302},{"$f":"-IF(HV$7=0,0,HLOOKUP(HV$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12130.955590235302},{"$f":"-IF(HW$7=0,0,HLOOKUP(HW$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12130.955590235302},{"$f":"-IF(HX$7=0,0,HLOOKUP(HX$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12130.955590235302},{"$f":"-IF(HY$7=0,0,HLOOKUP(HY$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12130.955590235302},{"$f":"-IF(HZ$7=0,0,HLOOKUP(HZ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12130.955590235302},{"$f":"-IF(IA$7=0,0,HLOOKUP(IA$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12130.955590235302},{"$f":"-IF(IB$7=0,0,HLOOKUP(IB$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12130.955590235302},{"$f":"-IF(IC$7=0,0,HLOOKUP(IC$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12130.955590235302},{"$f":"-IF(ID$7=0,0,HLOOKUP(ID$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12130.955590235302},{"$f":"-IF(IE$7=0,0,HLOOKUP(IE$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12130.955590235302},{"$f":"-IF(IF$7=0,0,HLOOKUP(IF$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12234.068712752303},{"$f":"-IF(IG$7=0,0,HLOOKUP(IG$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12234.068712752303},{"$f":"-IF(IH$7=0,0,HLOOKUP(IH$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12234.068712752303},{"$f":"-IF(II$7=0,0,HLOOKUP(II$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12234.068712752303},{"$f":"-IF(IJ$7=0,0,HLOOKUP(IJ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12234.068712752303},{"$f":"-IF(IK$7=0,0,HLOOKUP(IK$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12234.068712752303},{"$f":"-IF(IL$7=0,0,HLOOKUP(IL$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12234.068712752303},{"$f":"-IF(IM$7=0,0,HLOOKUP(IM$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12234.068712752303},{"$f":"-IF(IN$7=0,0,HLOOKUP(IN$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12234.068712752303},{"$f":"-IF(IO$7=0,0,HLOOKUP(IO$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12234.068712752303},{"$f":"-IF(IP$7=0,0,HLOOKUP(IP$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12234.068712752303},{"$f":"-IF(IQ$7=0,0,HLOOKUP(IQ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12234.068712752303},{"$f":"-IF(IR$7=0,0,HLOOKUP(IR$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12338.058296810697},{"$f":"-IF(IS$7=0,0,HLOOKUP(IS$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12338.058296810697},{"$f":"-IF(IT$7=0,0,HLOOKUP(IT$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12338.058296810697},{"$f":"-IF(IU$7=0,0,HLOOKUP(IU$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12338.058296810697},{"$f":"-IF(IV$7=0,0,HLOOKUP(IV$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12338.058296810697},{"$f":"-IF(IW$7=0,0,HLOOKUP(IW$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12338.058296810697},{"$f":"-IF(IX$7=0,0,HLOOKUP(IX$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12338.058296810697},{"$f":"-IF(IY$7=0,0,HLOOKUP(IY$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12338.058296810697},{"$f":"-IF(IZ$7=0,0,HLOOKUP(IZ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12338.058296810697},{"$f":"-IF(JA$7=0,0,HLOOKUP(JA$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12338.058296810697},{"$f":"-IF(JB$7=0,0,HLOOKUP(JB$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12338.058296810697},{"$f":"-IF(JC$7=0,0,HLOOKUP(JC$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12338.058296810697},{"$f":"-IF(JD$7=0,0,HLOOKUP(JD$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12442.931792333589},{"$f":"-IF(JE$7=0,0,HLOOKUP(JE$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12442.931792333589},{"$f":"-IF(JF$7=0,0,HLOOKUP(JF$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12442.931792333589},{"$f":"-IF(JG$7=0,0,HLOOKUP(JG$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12442.931792333589},{"$f":"-IF(JH$7=0,0,HLOOKUP(JH$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12442.931792333589},{"$f":"-IF(JI$7=0,0,HLOOKUP(JI$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12442.931792333589},{"$f":"-IF(JJ$7=0,0,HLOOKUP(JJ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12442.931792333589},{"$f":"-IF(JK$7=0,0,HLOOKUP(JK$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12442.931792333589},{"$f":"-IF(JL$7=0,0,HLOOKUP(JL$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12442.931792333589},{"$f":"-IF(JM$7=0,0,HLOOKUP(JM$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12442.931792333589},{"$f":"-IF(JN$7=0,0,HLOOKUP(JN$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12442.931792333589},{"$f":"-IF(JO$7=0,0,HLOOKUP(JO$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12442.931792333589},{"$f":"-IF(JP$7=0,0,HLOOKUP(JP$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12548.696712568424},{"$f":"-IF(JQ$7=0,0,HLOOKUP(JQ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12548.696712568424},{"$f":"-IF(JR$7=0,0,HLOOKUP(JR$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12548.696712568424},{"$f":"-IF(JS$7=0,0,HLOOKUP(JS$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12548.696712568424},{"$f":"-IF(JT$7=0,0,HLOOKUP(JT$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12548.696712568424},{"$f":"-IF(JU$7=0,0,HLOOKUP(JU$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12548.696712568424},{"$f":"-IF(JV$7=0,0,HLOOKUP(JV$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12548.696712568424},{"$f":"-IF(JW$7=0,0,HLOOKUP(JW$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12548.696712568424},{"$f":"-IF(JX$7=0,0,HLOOKUP(JX$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12548.696712568424},{"$f":"-IF(JY$7=0,0,HLOOKUP(JY$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12548.696712568424},{"$f":"-IF(JZ$7=0,0,HLOOKUP(JZ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12548.696712568424},{"$f":"-IF(KA$7=0,0,HLOOKUP(KA$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12548.696712568424},{"$f":"-IF(KB$7=0,0,HLOOKUP(KB$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12655.360634625255},{"$f":"-IF(KC$7=0,0,HLOOKUP(KC$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12655.360634625255},{"$f":"-IF(KD$7=0,0,HLOOKUP(KD$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12655.360634625255},{"$f":"-IF(KE$7=0,0,HLOOKUP(KE$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12655.360634625255},{"$f":"-IF(KF$7=0,0,HLOOKUP(KF$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12655.360634625255},{"$f":"-IF(KG$7=0,0,HLOOKUP(KG$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12655.360634625255},{"$f":"-IF(KH$7=0,0,HLOOKUP(KH$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12655.360634625255},{"$f":"-IF(KI$7=0,0,HLOOKUP(KI$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12655.360634625255},{"$f":"-IF(KJ$7=0,0,HLOOKUP(KJ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12655.360634625255},{"$f":"-IF(KK$7=0,0,HLOOKUP(KK$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12655.360634625255},{"$f":"-IF(KL$7=0,0,HLOOKUP(KL$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12655.360634625255},{"$f":"-IF(KM$7=0,0,HLOOKUP(KM$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12655.360634625255},{"$f":"-IF(KN$7=0,0,HLOOKUP(KN$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12762.93120001957},{"$f":"-IF(KO$7=0,0,HLOOKUP(KO$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12762.93120001957},{"$f":"-IF(KP$7=0,0,HLOOKUP(KP$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12762.93120001957},{"$f":"-IF(KQ$7=0,0,HLOOKUP(KQ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12762.93120001957},{"$f":"-IF(KR$7=0,0,HLOOKUP(KR$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12762.93120001957},{"$f":"-IF(KS$7=0,0,HLOOKUP(KS$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12762.93120001957},{"$f":"-IF(KT$7=0,0,HLOOKUP(KT$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12762.93120001957},{"$f":"-IF(KU$7=0,0,HLOOKUP(KU$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12762.93120001957},{"$f":"-IF(KV$7=0,0,HLOOKUP(KV$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12762.93120001957},{"$f":"-IF(KW$7=0,0,HLOOKUP(KW$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12762.93120001957},{"$f":"-IF(KX$7=0,0,HLOOKUP(KX$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12762.93120001957},{"$f":"-IF(KY$7=0,0,HLOOKUP(KY$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12762.93120001957},{"$f":"-IF(KZ$7=0,0,HLOOKUP(KZ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12871.416115219734},{"$f":"-IF(LA$7=0,0,HLOOKUP(LA$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12871.416115219734},{"$f":"-IF(LB$7=0,0,HLOOKUP(LB$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12871.416115219734},{"$f":"-IF(LC$7=0,0,HLOOKUP(LC$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12871.416115219734},{"$f":"-IF(LD$7=0,0,HLOOKUP(LD$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12871.416115219734},{"$f":"-IF(LE$7=0,0,HLOOKUP(LE$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12871.416115219734},{"$f":"-IF(LF$7=0,0,HLOOKUP(LF$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12871.416115219734},{"$f":"-IF(LG$7=0,0,HLOOKUP(LG$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12871.416115219734},{"$f":"-IF(LH$7=0,0,HLOOKUP(LH$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12871.416115219734},{"$f":"-IF(LI$7=0,0,HLOOKUP(LI$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12871.416115219734},{"$f":"-IF(LJ$7=0,0,HLOOKUP(LJ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12871.416115219734},{"$f":"-IF(LK$7=0,0,HLOOKUP(LK$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12871.416115219734},{"$f":"-IF(LL$7=0,0,HLOOKUP(LL$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12980.823152199102},{"$f":"-IF(LM$7=0,0,HLOOKUP(LM$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12980.823152199102},{"$f":"-IF(LN$7=0,0,HLOOKUP(LN$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12980.823152199102},{"$f":"-IF(LO$7=0,0,HLOOKUP(LO$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12980.823152199102},{"$f":"-IF(LP$7=0,0,HLOOKUP(LP$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12980.823152199102},{"$f":"-IF(LQ$7=0,0,HLOOKUP(LQ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12980.823152199102},{"$f":"-IF(LR$7=0,0,HLOOKUP(LR$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12980.823152199102},{"$f":"-IF(LS$7=0,0,HLOOKUP(LS$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12980.823152199102},{"$f":"-IF(LT$7=0,0,HLOOKUP(LT$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12980.823152199102},{"$f":"-IF(LU$7=0,0,HLOOKUP(LU$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12980.823152199102},{"$f":"-IF(LV$7=0,0,HLOOKUP(LV$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12980.823152199102},{"$f":"-IF(LW$7=0,0,HLOOKUP(LW$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-12980.823152199102},{"$f":"-IF(LX$7=0,0,HLOOKUP(LX$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13091.160148992793},{"$f":"-IF(LY$7=0,0,HLOOKUP(LY$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13091.160148992793},{"$f":"-IF(LZ$7=0,0,HLOOKUP(LZ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13091.160148992793},{"$f":"-IF(MA$7=0,0,HLOOKUP(MA$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13091.160148992793},{"$f":"-IF(MB$7=0,0,HLOOKUP(MB$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13091.160148992793},{"$f":"-IF(MC$7=0,0,HLOOKUP(MC$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13091.160148992793},{"$f":"-IF(MD$7=0,0,HLOOKUP(MD$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13091.160148992793},{"$f":"-IF(ME$7=0,0,HLOOKUP(ME$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13091.160148992793},{"$f":"-IF(MF$7=0,0,HLOOKUP(MF$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13091.160148992793},{"$f":"-IF(MG$7=0,0,HLOOKUP(MG$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13091.160148992793},{"$f":"-IF(MH$7=0,0,HLOOKUP(MH$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13091.160148992793},{"$f":"-IF(MI$7=0,0,HLOOKUP(MI$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13091.160148992793},{"$f":"-IF(MJ$7=0,0,HLOOKUP(MJ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13202.435010259231},{"$f":"-IF(MK$7=0,0,HLOOKUP(MK$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13202.435010259231},{"$f":"-IF(ML$7=0,0,HLOOKUP(ML$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13202.435010259231},{"$f":"-IF(MM$7=0,0,HLOOKUP(MM$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13202.435010259231},{"$f":"-IF(MN$7=0,0,HLOOKUP(MN$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13202.435010259231},{"$f":"-IF(MO$7=0,0,HLOOKUP(MO$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13202.435010259231},{"$f":"-IF(MP$7=0,0,HLOOKUP(MP$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13202.435010259231},{"$f":"-IF(MQ$7=0,0,HLOOKUP(MQ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13202.435010259231},{"$f":"-IF(MR$7=0,0,HLOOKUP(MR$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13202.435010259231},{"$f":"-IF(MS$7=0,0,HLOOKUP(MS$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13202.435010259231},{"$f":"-IF(MT$7=0,0,HLOOKUP(MT$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13202.435010259231},{"$f":"-IF(MU$7=0,0,HLOOKUP(MU$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13202.435010259231},{"$f":"-IF(MV$7=0,0,HLOOKUP(MV$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13314.655707846434},{"$f":"-IF(MW$7=0,0,HLOOKUP(MW$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13314.655707846434},{"$f":"-IF(MX$7=0,0,HLOOKUP(MX$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13314.655707846434},{"$f":"-IF(MY$7=0,0,HLOOKUP(MY$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13314.655707846434},{"$f":"-IF(MZ$7=0,0,HLOOKUP(MZ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13314.655707846434},{"$f":"-IF(NA$7=0,0,HLOOKUP(NA$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13314.655707846434},{"$f":"-IF(NB$7=0,0,HLOOKUP(NB$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13314.655707846434},{"$f":"-IF(NC$7=0,0,HLOOKUP(NC$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13314.655707846434},{"$f":"-IF(ND$7=0,0,HLOOKUP(ND$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13314.655707846434},{"$f":"-IF(NE$7=0,0,HLOOKUP(NE$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13314.655707846434},{"$f":"-IF(NF$7=0,0,HLOOKUP(NF$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13314.655707846434},{"$f":"-IF(NG$7=0,0,HLOOKUP(NG$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":-13314.655707846434},{"$f":"-IF(NH$7=0,0,HLOOKUP(NH$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":0},{"$f":"-IF(NI$7=0,0,HLOOKUP(NI$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":0},{"$f":"-IF(NJ$7=0,0,HLOOKUP(NJ$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":0},{"$f":"-IF(NK$7=0,0,HLOOKUP(NK$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":0},{"$f":"-IF(NL$7=0,0,HLOOKUP(NL$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":0},{"$f":"-IF(NM$7=0,0,HLOOKUP(NM$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":0},{"$f":"-IF(NN$7=0,0,HLOOKUP(NN$67,'Inputs S'!$E$16:$AI$22,$B27)/12)","v":0}]
[null,5,{"$f":"'Inputs S'!C20","v":"Interconnection O&M"},null,null,null,{"$f":"-IF(G$7=0,0,HLOOKUP(G$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":0},{"$f":"-IF(H$7=0,0,HLOOKUP(H$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":0},{"$f":"-IF(I$7=0,0,HLOOKUP(I$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":0},{"$f":"-IF(J$7=0,0,HLOOKUP(J$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":0},{"$f":"-IF(K$7=0,0,HLOOKUP(K$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":0},{"$f":"-IF(L$7=0,0,HLOOKUP(L$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-919.83333333333337},{"$f":"-IF(M$7=0,0,HLOOKUP(M$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-919.83333333333337},{"$f":"-IF(N$7=0,0,HLOOKUP(N$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-919.83333333333337},{"$f":"-IF(O$7=0,0,HLOOKUP(O$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-919.83333333333337},{"$f":"-IF(P$7=0,0,HLOOKUP(P$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-919.83333333333337},{"$f":"-IF(Q$7=0,0,HLOOKUP(Q$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-919.83333333333337},{"$f":"-IF(R$7=0,0,HLOOKUP(R$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-919.83333333333337},{"$f":"-IF(S$7=0,0,HLOOKUP(S$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-919.83333333333337},{"$f":"-IF(T$7=0,0,HLOOKUP(T$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-919.83333333333337},{"$f":"-IF(U$7=0,0,HLOOKUP(U$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-919.83333333333337},{"$f":"-IF(V$7=0,0,HLOOKUP(V$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-919.83333333333337},{"$f":"-IF(W$7=0,0,HLOOKUP(W$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-919.83333333333337},{"$f":"-IF(X$7=0,0,HLOOKUP(X$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-941.44941666666648},{"$f":"-IF(Y$7=0,0,HLOOKUP(Y$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-941.44941666666648},{"$f":"-IF(Z$7=0,0,HLOOKUP(Z$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-941.44941666666648},{"$f":"-IF(AA$7=0,0,HLOOKUP(AA$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-941.44941666666648},{"$f":"-IF(AB$7=0,0,HLOOKUP(AB$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-941.44941666666648},{"$f":"-IF(AC$7=0,0,HLOOKUP(AC$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-941.44941666666648},{"$f":"-IF(AD$7=0,0,HLOOKUP(AD$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-941.44941666666648},{"$f":"-IF(AE$7=0,0,HLOOKUP(AE$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-941.44941666666648},{"$f":"-IF(AF$7=0,0,HLOOKUP(AF$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-941.44941666666648},{"$f":"-IF(AG$7=0,0,HLOOKUP(AG$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-941.44941666666648},{"$f":"-IF(AH$7=0,0,HLOOKUP(AH$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-941.44941666666648},{"$f":"-IF(AI$7=0,0,HLOOKUP(AI$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-941.44941666666648},{"$f":"-IF(AJ$7=0,0,HLOOKUP(AJ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-963.57347795833311},{"$f":"-IF(AK$7=0,0,HLOOKUP(AK$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-963.57347795833311},{"$f":"-IF(AL$7=0,0,HLOOKUP(AL$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-963.57347795833311},{"$f":"-IF(AM$7=0,0,HLOOKUP(AM$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-963.57347795833311},{"$f":"-IF(AN$7=0,0,HLOOKUP(AN$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-963.57347795833311},{"$f":"-IF(AO$7=0,0,HLOOKUP(AO$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-963.57347795833311},{"$f":"-IF(AP$7=0,0,HLOOKUP(AP$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-963.57347795833311},{"$f":"-IF(AQ$7=0,0,HLOOKUP(AQ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-963.57347795833311},{"$f":"-IF(AR$7=0,0,HLOOKUP(AR$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-963.57347795833311},{"$f":"-IF(AS$7=0,0,HLOOKUP(AS$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-963.57347795833311},{"$f":"-IF(AT$7=0,0,HLOOKUP(AT$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-963.57347795833311},{"$f":"-IF(AU$7=0,0,HLOOKUP(AU$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-963.57347795833311},{"$f":"-IF(AV$7=0,0,HLOOKUP(AV$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-986.21745469035386},{"$f":"-IF(AW$7=0,0,HLOOKUP(AW$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-986.21745469035386},{"$f":"-IF(AX$7=0,0,HLOOKUP(AX$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-986.21745469035386},{"$f":"-IF(AY$7=0,0,HLOOKUP(AY$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-986.21745469035386},{"$f":"-IF(AZ$7=0,0,HLOOKUP(AZ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-986.21745469035386},{"$f":"-IF(BA$7=0,0,HLOOKUP(BA$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-986.21745469035386},{"$f":"-IF(BB$7=0,0,HLOOKUP(BB$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-986.21745469035386},{"$f":"-IF(BC$7=0,0,HLOOKUP(BC$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-986.21745469035386},{"$f":"-IF(BD$7=0,0,HLOOKUP(BD$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-986.21745469035386},{"$f":"-IF(BE$7=0,0,HLOOKUP(BE$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-986.21745469035386},{"$f":"-IF(BF$7=0,0,HLOOKUP(BF$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-986.21745469035386},{"$f":"-IF(BG$7=0,0,HLOOKUP(BG$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-986.21745469035386},{"$f":"-IF(BH$7=0,0,HLOOKUP(BH$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1009.393564875577},{"$f":"-IF(BI$7=0,0,HLOOKUP(BI$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1009.393564875577},{"$f":"-IF(BJ$7=0,0,HLOOKUP(BJ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1009.393564875577},{"$f":"-IF(BK$7=0,0,HLOOKUP(BK$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1009.393564875577},{"$f":"-IF(BL$7=0,0,HLOOKUP(BL$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1009.393564875577},{"$f":"-IF(BM$7=0,0,HLOOKUP(BM$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1009.393564875577},{"$f":"-IF(BN$7=0,0,HLOOKUP(BN$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1009.393564875577},{"$f":"-IF(BO$7=0,0,HLOOKUP(BO$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1009.393564875577},{"$f":"-IF(BP$7=0,0,HLOOKUP(BP$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1009.393564875577},{"$f":"-IF(BQ$7=0,0,HLOOKUP(BQ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1009.393564875577},{"$f":"-IF(BR$7=0,0,HLOOKUP(BR$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1009.393564875577},{"$f":"-IF(BS$7=0,0,HLOOKUP(BS$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1009.393564875577},{"$f":"-IF(BT$7=0,0,HLOOKUP(BT$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1033.114313650153},{"$f":"-IF(BU$7=0,0,HLOOKUP(BU$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1033.114313650153},{"$f":"-IF(BV$7=0,0,HLOOKUP(BV$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1033.114313650153},{"$f":"-IF(BW$7=0,0,HLOOKUP(BW$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1033.114313650153},{"$f":"-IF(BX$7=0,0,HLOOKUP(BX$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1033.114313650153},{"$f":"-IF(BY$7=0,0,HLOOKUP(BY$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1033.114313650153},{"$f":"-IF(BZ$7=0,0,HLOOKUP(BZ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1033.114313650153},{"$f":"-IF(CA$7=0,0,HLOOKUP(CA$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1033.114313650153},{"$f":"-IF(CB$7=0,0,HLOOKUP(CB$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1033.114313650153},{"$f":"-IF(CC$7=0,0,HLOOKUP(CC$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1033.114313650153},{"$f":"-IF(CD$7=0,0,HLOOKUP(CD$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1033.114313650153},{"$f":"-IF(CE$7=0,0,HLOOKUP(CE$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1033.114313650153},{"$f":"-IF(CF$7=0,0,HLOOKUP(CF$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1057.3925000209313},{"$f":"-IF(CG$7=0,0,HLOOKUP(CG$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1057.3925000209313},{"$f":"-IF(CH$7=0,0,HLOOKUP(CH$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1057.3925000209313},{"$f":"-IF(CI$7=0,0,HLOOKUP(CI$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1057.3925000209313},{"$f":"-IF(CJ$7=0,0,HLOOKUP(CJ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1057.3925000209313},{"$f":"-IF(CK$7=0,0,HLOOKUP(CK$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1057.3925000209313},{"$f":"-IF(CL$7=0,0,HLOOKUP(CL$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1057.3925000209313},{"$f":"-IF(CM$7=0,0,HLOOKUP(CM$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1057.3925000209313},{"$f":"-IF(CN$7=0,0,HLOOKUP(CN$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1057.3925000209313},{"$f":"-IF(CO$7=0,0,HLOOKUP(CO$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1057.3925000209313},{"$f":"-IF(CP$7=0,0,HLOOKUP(CP$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1057.3925000209313},{"$f":"-IF(CQ$7=0,0,HLOOKUP(CQ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1057.3925000209313},{"$f":"-IF(CR$7=0,0,HLOOKUP(CR$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1082.2412237714232},{"$f":"-IF(CS$7=0,0,HLOOKUP(CS$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1082.2412237714232},{"$f":"-IF(CT$7=0,0,HLOOKUP(CT$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1082.2412237714232},{"$f":"-IF(CU$7=0,0,HLOOKUP(CU$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1082.2412237714232},{"$f":"-IF(CV$7=0,0,HLOOKUP(CV$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1082.2412237714232},{"$f":"-IF(CW$7=0,0,HLOOKUP(CW$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1082.2412237714232},{"$f":"-IF(CX$7=0,0,HLOOKUP(CX$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1082.2412237714232},{"$f":"-IF(CY$7=0,0,HLOOKUP(CY$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1082.2412237714232},{"$f":"-IF(CZ$7=0,0,HLOOKUP(CZ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1082.2412237714232},{"$f":"-IF(DA$7=0,0,HLOOKUP(DA$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1082.2412237714232},{"$f":"-IF(DB$7=0,0,HLOOKUP(DB$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1082.2412237714232},{"$f":"-IF(DC$7=0,0,HLOOKUP(DC$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1082.2412237714232},{"$f":"-IF(DD$7=0,0,HLOOKUP(DD$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1107.6738925300513},{"$f":"-IF(DE$7=0,0,HLOOKUP(DE$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1107.6738925300513},{"$f":"-IF(DF$7=0,0,HLOOKUP(DF$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1107.6738925300513},{"$f":"-IF(DG$7=0,0,HLOOKUP(DG$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1107.6738925300513},{"$f":"-IF(DH$7=0,0,HLOOKUP(DH$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1107.6738925300513},{"$f":"-IF(DI$7=0,0,HLOOKUP(DI$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1107.6738925300513},{"$f":"-IF(DJ$7=0,0,HLOOKUP(DJ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1107.6738925300513},{"$f":"-IF(DK$7=0,0,HLOOKUP(DK$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1107.6738925300513},{"$f":"-IF(DL$7=0,0,HLOOKUP(DL$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1107.6738925300513},{"$f":"-IF(DM$7=0,0,HLOOKUP(DM$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1107.6738925300513},{"$f":"-IF(DN$7=0,0,HLOOKUP(DN$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1107.6738925300513},{"$f":"-IF(DO$7=0,0,HLOOKUP(DO$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1107.6738925300513},{"$f":"-IF(DP$7=0,0,HLOOKUP(DP$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1133.7042290045074},{"$f":"-IF(DQ$7=0,0,HLOOKUP(DQ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1133.7042290045074},{"$f":"-IF(DR$7=0,0,HLOOKUP(DR$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1133.7042290045074},{"$f":"-IF(DS$7=0,0,HLOOKUP(DS$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1133.7042290045074},{"$f":"-IF(DT$7=0,0,HLOOKUP(DT$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1133.7042290045074},{"$f":"-IF(DU$7=0,0,HLOOKUP(DU$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1133.7042290045074},{"$f":"-IF(DV$7=0,0,HLOOKUP(DV$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1133.7042290045074},{"$f":"-IF(DW$7=0,0,HLOOKUP(DW$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1133.7042290045074},{"$f":"-IF(DX$7=0,0,HLOOKUP(DX$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1133.7042290045074},{"$f":"-IF(DY$7=0,0,HLOOKUP(DY$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1133.7042290045074},{"$f":"-IF(DZ$7=0,0,HLOOKUP(DZ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1133.7042290045074},{"$f":"-IF(EA$7=0,0,HLOOKUP(EA$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1133.7042290045074},{"$f":"-IF(EB$7=0,0,HLOOKUP(EB$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1160.3462783861132},{"$f":"-IF(EC$7=0,0,HLOOKUP(EC$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1160.3462783861132},{"$f":"-IF(ED$7=0,0,HLOOKUP(ED$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1160.3462783861132},{"$f":"-IF(EE$7=0,0,HLOOKUP(EE$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1160.3462783861132},{"$f":"-IF(EF$7=0,0,HLOOKUP(EF$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1160.3462783861132},{"$f":"-IF(EG$7=0,0,HLOOKUP(EG$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1160.3462783861132},{"$f":"-IF(EH$7=0,0,HLOOKUP(EH$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1160.3462783861132},{"$f":"-IF(EI$7=0,0,HLOOKUP(EI$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1160.3462783861132},{"$f":"-IF(EJ$7=0,0,HLOOKUP(EJ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1160.3462783861132},{"$f":"-IF(EK$7=0,0,HLOOKUP(EK$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1160.3462783861132},{"$f":"-IF(EL$7=0,0,HLOOKUP(EL$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1160.3462783861132},{"$f":"-IF(EM$7=0,0,HLOOKUP(EM$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1160.3462783861132},{"$f":"-IF(EN$7=0,0,HLOOKUP(EN$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1187.6144159281866},{"$f":"-IF(EO$7=0,0,HLOOKUP(EO$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1187.6144159281866},{"$f":"-IF(EP$7=0,0,HLOOKUP(EP$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1187.6144159281866},{"$f":"-IF(EQ$7=0,0,HLOOKUP(EQ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1187.6144159281866},{"$f":"-IF(ER$7=0,0,HLOOKUP(ER$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1187.6144159281866},{"$f":"-IF(ES$7=0,0,HLOOKUP(ES$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1187.6144159281866},{"$f":"-IF(ET$7=0,0,HLOOKUP(ET$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1187.6144159281866},{"$f":"-IF(EU$7=0,0,HLOOKUP(EU$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1187.6144159281866},{"$f":"-IF(EV$7=0,0,HLOOKUP(EV$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1187.6144159281866},{"$f":"-IF(EW$7=0,0,HLOOKUP(EW$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1187.6144159281866},{"$f":"-IF(EX$7=0,0,HLOOKUP(EX$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1187.6144159281866},{"$f":"-IF(EY$7=0,0,HLOOKUP(EY$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1187.6144159281866},{"$f":"-IF(EZ$7=0,0,HLOOKUP(EZ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1215.5233547024989},{"$f":"-IF(FA$7=0,0,HLOOKUP(FA$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1215.5233547024989},{"$f":"-IF(FB$7=0,0,HLOOKUP(FB$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1215.5233547024989},{"$f":"-IF(FC$7=0,0,HLOOKUP(FC$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1215.5233547024989},{"$f":"-IF(FD$7=0,0,HLOOKUP(FD$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1215.5233547024989},{"$f":"-IF(FE$7=0,0,HLOOKUP(FE$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1215.5233547024989},{"$f":"-IF(FF$7=0,0,HLOOKUP(FF$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1215.5233547024989},{"$f":"-IF(FG$7=0,0,HLOOKUP(FG$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1215.5233547024989},{"$f":"-IF(FH$7=0,0,HLOOKUP(FH$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1215.5233547024989},{"$f":"-IF(FI$7=0,0,HLOOKUP(FI$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1215.5233547024989},{"$f":"-IF(FJ$7=0,0,HLOOKUP(FJ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1215.5233547024989},{"$f":"-IF(FK$7=0,0,HLOOKUP(FK$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1215.5233547024989},{"$f":"-IF(FL$7=0,0,HLOOKUP(FL$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1244.0881535380074},{"$f":"-IF(FM$7=0,0,HLOOKUP(FM$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1244.0881535380074},{"$f":"-IF(FN$7=0,0,HLOOKUP(FN$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1244.0881535380074},{"$f":"-IF(FO$7=0,0,HLOOKUP(FO$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1244.0881535380074},{"$f":"-IF(FP$7=0,0,HLOOKUP(FP$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1244.0881535380074},{"$f":"-IF(FQ$7=0,0,HLOOKUP(FQ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1244.0881535380074},{"$f":"-IF(FR$7=0,0,HLOOKUP(FR$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1244.0881535380074},{"$f":"-IF(FS$7=0,0,HLOOKUP(FS$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1244.0881535380074},{"$f":"-IF(FT$7=0,0,HLOOKUP(FT$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1244.0881535380074},{"$f":"-IF(FU$7=0,0,HLOOKUP(FU$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1244.0881535380074},{"$f":"-IF(FV$7=0,0,HLOOKUP(FV$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1244.0881535380074},{"$f":"-IF(FW$7=0,0,HLOOKUP(FW$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1244.0881535380074},{"$f":"-IF(FX$7=0,0,HLOOKUP(FX$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1273.3242251461504},{"$f":"-IF(FY$7=0,0,HLOOKUP(FY$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1273.3242251461504},{"$f":"-IF(FZ$7=0,0,HLOOKUP(FZ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1273.3242251461504},{"$f":"-IF(GA$7=0,0,HLOOKUP(GA$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1273.3242251461504},{"$f":"-IF(GB$7=0,0,HLOOKUP(GB$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1273.3242251461504},{"$f":"-IF(GC$7=0,0,HLOOKUP(GC$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1273.3242251461504},{"$f":"-IF(GD$7=0,0,HLOOKUP(GD$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1273.3242251461504},{"$f":"-IF(GE$7=0,0,HLOOKUP(GE$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1273.3242251461504},{"$f":"-IF(GF$7=0,0,HLOOKUP(GF$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1273.3242251461504},{"$f":"-IF(GG$7=0,0,HLOOKUP(GG$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1273.3242251461504},{"$f":"-IF(GH$7=0,0,HLOOKUP(GH$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1273.3242251461504},{"$f":"-IF(GI$7=0,0,HLOOKUP(GI$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1273.3242251461504},{"$f":"-IF(GJ$7=0,0,HLOOKUP(GJ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1303.2473444370846},{"$f":"-IF(GK$7=0,0,HLOOKUP(GK$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1303.2473444370846},{"$f":"-IF(GL$7=0,0,HLOOKUP(GL$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1303.2473444370846},{"$f":"-IF(GM$7=0,0,HLOOKUP(GM$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1303.2473444370846},{"$f":"-IF(GN$7=0,0,HLOOKUP(GN$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1303.2473444370846},{"$f":"-IF(GO$7=0,0,HLOOKUP(GO$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1303.2473444370846},{"$f":"-IF(GP$7=0,0,HLOOKUP(GP$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1303.2473444370846},{"$f":"-IF(GQ$7=0,0,HLOOKUP(GQ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1303.2473444370846},{"$f":"-IF(GR$7=0,0,HLOOKUP(GR$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1303.2473444370846},{"$f":"-IF(GS$7=0,0,HLOOKUP(GS$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1303.2473444370846},{"$f":"-IF(GT$7=0,0,HLOOKUP(GT$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1303.2473444370846},{"$f":"-IF(GU$7=0,0,HLOOKUP(GU$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1303.2473444370846},{"$f":"-IF(GV$7=0,0,HLOOKUP(GV$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1333.8736570313561},{"$f":"-IF(GW$7=0,0,HLOOKUP(GW$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1333.8736570313561},{"$f":"-IF(GX$7=0,0,HLOOKUP(GX$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1333.8736570313561},{"$f":"-IF(GY$7=0,0,HLOOKUP(GY$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1333.8736570313561},{"$f":"-IF(GZ$7=0,0,HLOOKUP(GZ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1333.8736570313561},{"$f":"-IF(HA$7=0,0,HLOOKUP(HA$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1333.8736570313561},{"$f":"-IF(HB$7=0,0,HLOOKUP(HB$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1333.8736570313561},{"$f":"-IF(HC$7=0,0,HLOOKUP(HC$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1333.8736570313561},{"$f":"-IF(HD$7=0,0,HLOOKUP(HD$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1333.8736570313561},{"$f":"-IF(HE$7=0,0,HLOOKUP(HE$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1333.8736570313561},{"$f":"-IF(HF$7=0,0,HLOOKUP(HF$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1333.8736570313561},{"$f":"-IF(HG$7=0,0,HLOOKUP(HG$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1333.8736570313561},{"$f":"-IF(HH$7=0,0,HLOOKUP(HH$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1365.2196879715927},{"$f":"-IF(HI$7=0,0,HLOOKUP(HI$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1365.2196879715927},{"$f":"-IF(HJ$7=0,0,HLOOKUP(HJ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1365.2196879715927},{"$f":"-IF(HK$7=0,0,HLOOKUP(HK$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1365.2196879715927},{"$f":"-IF(HL$7=0,0,HLOOKUP(HL$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1365.2196879715927},{"$f":"-IF(HM$7=0,0,HLOOKUP(HM$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1365.2196879715927},{"$f":"-IF(HN$7=0,0,HLOOKUP(HN$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1365.2196879715927},{"$f":"-IF(HO$7=0,0,HLOOKUP(HO$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1365.2196879715927},{"$f":"-IF(HP$7=0,0,HLOOKUP(HP$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1365.2196879715927},{"$f":"-IF(HQ$7=0,0,HLOOKUP(HQ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1365.2196879715927},{"$f":"-IF(HR$7=0,0,HLOOKUP(HR$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1365.2196879715927},{"$f":"-IF(HS$7=0,0,HLOOKUP(HS$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1365.2196879715927},{"$f":"-IF(HT$7=0,0,HLOOKUP(HT$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1397.3023506389247},{"$f":"-IF(HU$7=0,0,HLOOKUP(HU$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1397.3023506389247},{"$f":"-IF(HV$7=0,0,HLOOKUP(HV$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1397.3023506389247},{"$f":"-IF(HW$7=0,0,HLOOKUP(HW$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1397.3023506389247},{"$f":"-IF(HX$7=0,0,HLOOKUP(HX$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1397.3023506389247},{"$f":"-IF(HY$7=0,0,HLOOKUP(HY$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1397.3023506389247},{"$f":"-IF(HZ$7=0,0,HLOOKUP(HZ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1397.3023506389247},{"$f":"-IF(IA$7=0,0,HLOOKUP(IA$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1397.3023506389247},{"$f":"-IF(IB$7=0,0,HLOOKUP(IB$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1397.3023506389247},{"$f":"-IF(IC$7=0,0,HLOOKUP(IC$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1397.3023506389247},{"$f":"-IF(ID$7=0,0,HLOOKUP(ID$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1397.3023506389247},{"$f":"-IF(IE$7=0,0,HLOOKUP(IE$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1397.3023506389247},{"$f":"-IF(IF$7=0,0,HLOOKUP(IF$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1430.1389558789394},{"$f":"-IF(IG$7=0,0,HLOOKUP(IG$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1430.1389558789394},{"$f":"-IF(IH$7=0,0,HLOOKUP(IH$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1430.1389558789394},{"$f":"-IF(II$7=0,0,HLOOKUP(II$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1430.1389558789394},{"$f":"-IF(IJ$7=0,0,HLOOKUP(IJ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1430.1389558789394},{"$f":"-IF(IK$7=0,0,HLOOKUP(IK$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1430.1389558789394},{"$f":"-IF(IL$7=0,0,HLOOKUP(IL$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1430.1389558789394},{"$f":"-IF(IM$7=0,0,HLOOKUP(IM$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1430.1389558789394},{"$f":"-IF(IN$7=0,0,HLOOKUP(IN$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1430.1389558789394},{"$f":"-IF(IO$7=0,0,HLOOKUP(IO$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1430.1389558789394},{"$f":"-IF(IP$7=0,0,HLOOKUP(IP$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1430.1389558789394},{"$f":"-IF(IQ$7=0,0,HLOOKUP(IQ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1430.1389558789394},{"$f":"-IF(IR$7=0,0,HLOOKUP(IR$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1463.7472213420942},{"$f":"-IF(IS$7=0,0,HLOOKUP(IS$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1463.7472213420942},{"$f":"-IF(IT$7=0,0,HLOOKUP(IT$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1463.7472213420942},{"$f":"-IF(IU$7=0,0,HLOOKUP(IU$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1463.7472213420942},{"$f":"-IF(IV$7=0,0,HLOOKUP(IV$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1463.7472213420942},{"$f":"-IF(IW$7=0,0,HLOOKUP(IW$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1463.7472213420942},{"$f":"-IF(IX$7=0,0,HLOOKUP(IX$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1463.7472213420942},{"$f":"-IF(IY$7=0,0,HLOOKUP(IY$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1463.7472213420942},{"$f":"-IF(IZ$7=0,0,HLOOKUP(IZ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1463.7472213420942},{"$f":"-IF(JA$7=0,0,HLOOKUP(JA$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1463.7472213420942},{"$f":"-IF(JB$7=0,0,HLOOKUP(JB$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1463.7472213420942},{"$f":"-IF(JC$7=0,0,HLOOKUP(JC$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1463.7472213420942},{"$f":"-IF(JD$7=0,0,HLOOKUP(JD$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1498.1452810436333},{"$f":"-IF(JE$7=0,0,HLOOKUP(JE$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1498.1452810436333},{"$f":"-IF(JF$7=0,0,HLOOKUP(JF$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1498.1452810436333},{"$f":"-IF(JG$7=0,0,HLOOKUP(JG$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1498.1452810436333},{"$f":"-IF(JH$7=0,0,HLOOKUP(JH$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1498.1452810436333},{"$f":"-IF(JI$7=0,0,HLOOKUP(JI$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1498.1452810436333},{"$f":"-IF(JJ$7=0,0,HLOOKUP(JJ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1498.1452810436333},{"$f":"-IF(JK$7=0,0,HLOOKUP(JK$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1498.1452810436333},{"$f":"-IF(JL$7=0,0,HLOOKUP(JL$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1498.1452810436333},{"$f":"-IF(JM$7=0,0,HLOOKUP(JM$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1498.1452810436333},{"$f":"-IF(JN$7=0,0,HLOOKUP(JN$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1498.1452810436333},{"$f":"-IF(JO$7=0,0,HLOOKUP(JO$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1498.1452810436333},{"$f":"-IF(JP$7=0,0,HLOOKUP(JP$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1533.3516951481586},{"$f":"-IF(JQ$7=0,0,HLOOKUP(JQ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1533.3516951481586},{"$f":"-IF(JR$7=0,0,HLOOKUP(JR$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1533.3516951481586},{"$f":"-IF(JS$7=0,0,HLOOKUP(JS$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1533.3516951481586},{"$f":"-IF(JT$7=0,0,HLOOKUP(JT$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1533.3516951481586},{"$f":"-IF(JU$7=0,0,HLOOKUP(JU$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1533.3516951481586},{"$f":"-IF(JV$7=0,0,HLOOKUP(JV$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1533.3516951481586},{"$f":"-IF(JW$7=0,0,HLOOKUP(JW$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1533.3516951481586},{"$f":"-IF(JX$7=0,0,HLOOKUP(JX$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1533.3516951481586},{"$f":"-IF(JY$7=0,0,HLOOKUP(JY$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1533.3516951481586},{"$f":"-IF(JZ$7=0,0,HLOOKUP(JZ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1533.3516951481586},{"$f":"-IF(KA$7=0,0,HLOOKUP(KA$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1533.3516951481586},{"$f":"-IF(KB$7=0,0,HLOOKUP(KB$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1569.38545998414},{"$f":"-IF(KC$7=0,0,HLOOKUP(KC$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1569.38545998414},{"$f":"-IF(KD$7=0,0,HLOOKUP(KD$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1569.38545998414},{"$f":"-IF(KE$7=0,0,HLOOKUP(KE$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1569.38545998414},{"$f":"-IF(KF$7=0,0,HLOOKUP(KF$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1569.38545998414},{"$f":"-IF(KG$7=0,0,HLOOKUP(KG$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1569.38545998414},{"$f":"-IF(KH$7=0,0,HLOOKUP(KH$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1569.38545998414},{"$f":"-IF(KI$7=0,0,HLOOKUP(KI$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1569.38545998414},{"$f":"-IF(KJ$7=0,0,HLOOKUP(KJ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1569.38545998414},{"$f":"-IF(KK$7=0,0,HLOOKUP(KK$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1569.38545998414},{"$f":"-IF(KL$7=0,0,HLOOKUP(KL$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1569.38545998414},{"$f":"-IF(KM$7=0,0,HLOOKUP(KM$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1569.38545998414},{"$f":"-IF(KN$7=0,0,HLOOKUP(KN$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1606.266018293767},{"$f":"-IF(KO$7=0,0,HLOOKUP(KO$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1606.266018293767},{"$f":"-IF(KP$7=0,0,HLOOKUP(KP$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1606.266018293767},{"$f":"-IF(KQ$7=0,0,HLOOKUP(KQ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1606.266018293767},{"$f":"-IF(KR$7=0,0,HLOOKUP(KR$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1606.266018293767},{"$f":"-IF(KS$7=0,0,HLOOKUP(KS$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1606.266018293767},{"$f":"-IF(KT$7=0,0,HLOOKUP(KT$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1606.266018293767},{"$f":"-IF(KU$7=0,0,HLOOKUP(KU$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1606.266018293767},{"$f":"-IF(KV$7=0,0,HLOOKUP(KV$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1606.266018293767},{"$f":"-IF(KW$7=0,0,HLOOKUP(KW$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1606.266018293767},{"$f":"-IF(KX$7=0,0,HLOOKUP(KX$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1606.266018293767},{"$f":"-IF(KY$7=0,0,HLOOKUP(KY$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1606.266018293767},{"$f":"-IF(KZ$7=0,0,HLOOKUP(KZ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1644.0132697236704},{"$f":"-IF(LA$7=0,0,HLOOKUP(LA$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1644.0132697236704},{"$f":"-IF(LB$7=0,0,HLOOKUP(LB$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1644.0132697236704},{"$f":"-IF(LC$7=0,0,HLOOKUP(LC$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1644.0132697236704},{"$f":"-IF(LD$7=0,0,HLOOKUP(LD$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1644.0132697236704},{"$f":"-IF(LE$7=0,0,HLOOKUP(LE$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1644.0132697236704},{"$f":"-IF(LF$7=0,0,HLOOKUP(LF$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1644.0132697236704},{"$f":"-IF(LG$7=0,0,HLOOKUP(LG$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1644.0132697236704},{"$f":"-IF(LH$7=0,0,HLOOKUP(LH$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1644.0132697236704},{"$f":"-IF(LI$7=0,0,HLOOKUP(LI$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1644.0132697236704},{"$f":"-IF(LJ$7=0,0,HLOOKUP(LJ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1644.0132697236704},{"$f":"-IF(LK$7=0,0,HLOOKUP(LK$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1644.0132697236704},{"$f":"-IF(LL$7=0,0,HLOOKUP(LL$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1682.6475815621764},{"$f":"-IF(LM$7=0,0,HLOOKUP(LM$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1682.6475815621764},{"$f":"-IF(LN$7=0,0,HLOOKUP(LN$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1682.6475815621764},{"$f":"-IF(LO$7=0,0,HLOOKUP(LO$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1682.6475815621764},{"$f":"-IF(LP$7=0,0,HLOOKUP(LP$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1682.6475815621764},{"$f":"-IF(LQ$7=0,0,HLOOKUP(LQ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1682.6475815621764},{"$f":"-IF(LR$7=0,0,HLOOKUP(LR$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1682.6475815621764},{"$f":"-IF(LS$7=0,0,HLOOKUP(LS$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1682.6475815621764},{"$f":"-IF(LT$7=0,0,HLOOKUP(LT$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1682.6475815621764},{"$f":"-IF(LU$7=0,0,HLOOKUP(LU$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1682.6475815621764},{"$f":"-IF(LV$7=0,0,HLOOKUP(LV$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1682.6475815621764},{"$f":"-IF(LW$7=0,0,HLOOKUP(LW$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1682.6475815621764},{"$f":"-IF(LX$7=0,0,HLOOKUP(LX$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1722.1897997288872},{"$f":"-IF(LY$7=0,0,HLOOKUP(LY$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1722.1897997288872},{"$f":"-IF(LZ$7=0,0,HLOOKUP(LZ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1722.1897997288872},{"$f":"-IF(MA$7=0,0,HLOOKUP(MA$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1722.1897997288872},{"$f":"-IF(MB$7=0,0,HLOOKUP(MB$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1722.1897997288872},{"$f":"-IF(MC$7=0,0,HLOOKUP(MC$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1722.1897997288872},{"$f":"-IF(MD$7=0,0,HLOOKUP(MD$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1722.1897997288872},{"$f":"-IF(ME$7=0,0,HLOOKUP(ME$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1722.1897997288872},{"$f":"-IF(MF$7=0,0,HLOOKUP(MF$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1722.1897997288872},{"$f":"-IF(MG$7=0,0,HLOOKUP(MG$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1722.1897997288872},{"$f":"-IF(MH$7=0,0,HLOOKUP(MH$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1722.1897997288872},{"$f":"-IF(MI$7=0,0,HLOOKUP(MI$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1722.1897997288872},{"$f":"-IF(MJ$7=0,0,HLOOKUP(MJ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1762.661260022516},{"$f":"-IF(MK$7=0,0,HLOOKUP(MK$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1762.661260022516},{"$f":"-IF(ML$7=0,0,HLOOKUP(ML$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1762.661260022516},{"$f":"-IF(MM$7=0,0,HLOOKUP(MM$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1762.661260022516},{"$f":"-IF(MN$7=0,0,HLOOKUP(MN$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1762.661260022516},{"$f":"-IF(MO$7=0,0,HLOOKUP(MO$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1762.661260022516},{"$f":"-IF(MP$7=0,0,HLOOKUP(MP$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1762.661260022516},{"$f":"-IF(MQ$7=0,0,HLOOKUP(MQ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1762.661260022516},{"$f":"-IF(MR$7=0,0,HLOOKUP(MR$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1762.661260022516},{"$f":"-IF(MS$7=0,0,HLOOKUP(MS$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1762.661260022516},{"$f":"-IF(MT$7=0,0,HLOOKUP(MT$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1762.661260022516},{"$f":"-IF(MU$7=0,0,HLOOKUP(MU$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1762.661260022516},{"$f":"-IF(MV$7=0,0,HLOOKUP(MV$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1804.0837996330447},{"$f":"-IF(MW$7=0,0,HLOOKUP(MW$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1804.0837996330447},{"$f":"-IF(MX$7=0,0,HLOOKUP(MX$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1804.0837996330447},{"$f":"-IF(MY$7=0,0,HLOOKUP(MY$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1804.0837996330447},{"$f":"-IF(MZ$7=0,0,HLOOKUP(MZ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1804.0837996330447},{"$f":"-IF(NA$7=0,0,HLOOKUP(NA$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1804.0837996330447},{"$f":"-IF(NB$7=0,0,HLOOKUP(NB$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1804.0837996330447},{"$f":"-IF(NC$7=0,0,HLOOKUP(NC$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1804.0837996330447},{"$f":"-IF(ND$7=0,0,HLOOKUP(ND$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1804.0837996330447},{"$f":"-IF(NE$7=0,0,HLOOKUP(NE$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1804.0837996330447},{"$f":"-IF(NF$7=0,0,HLOOKUP(NF$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1804.0837996330447},{"$f":"-IF(NG$7=0,0,HLOOKUP(NG$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":-1804.0837996330447},{"$f":"-IF(NH$7=0,0,HLOOKUP(NH$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":0},{"$f":"-IF(NI$7=0,0,HLOOKUP(NI$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":0},{"$f":"-IF(NJ$7=0,0,HLOOKUP(NJ$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":0},{"$f":"-IF(NK$7=0,0,HLOOKUP(NK$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":0},{"$f":"-IF(NL$7=0,0,HLOOKUP(NL$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":0},{"$f":"-IF(NM$7=0,0,HLOOKUP(NM$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":0},{"$f":"-IF(NN$7=0,0,HLOOKUP(NN$67,'Inputs S'!$E$16:$AI$22,$B28)/12)","v":0}]
[null,6,{"$f":"'Inputs S'!C21","v":"SCADA O&M ($/kWh)"},null,null,null,{"$f":"-IF(G$7=0,0,HLOOKUP(G$67,'Inputs S'!$E$16:$AI$22,$B29)*G7*1000)","v":0},{"$f":"-IF(H$7=0,0,HLOOKUP(H$67,'Inputs S'!$E$16:$AI$22,$B29)*H7*1000)","v":0},{"$f":"-IF(I$7=0,0,HLOOKUP(I$67,'Inputs S'!$E$16:$AI$22,$B29)*I7*1000)","v":0},{"$f":"-IF(J$7=0,0,HLOOKUP(J$67,'Inputs S'!$E$16:$AI$22,$B29)*J7*1000)","v":0},{"$f":"-IF(K$7=0,0,HLOOKUP(K$67,'Inputs S'!$E$16:$AI$22,$B29)*K7*1000)","v":0},{"$f":"-IF(L$7=0,0,HLOOKUP(L$67,'Inputs S'!$E$16:$AI$22,$B29)*L7*1000)","v":-1743.369885466667},{"$f":"-IF(M$7=0,0,HLOOKUP(M$67,'Inputs S'!$E$16:$AI$22,$B29)*M7*1000)","v":-1743.369885466667},{"$f":"-IF(N$7=0,0,HLOOKUP(N$67,'Inputs S'!$E$16:$AI$22,$B29)*N7*1000)","v":-1743.369885466667},{"$f":"-IF(O$7=0,0,HLOOKUP(O$67,'Inputs S'!$E$16:$AI$22,$B29)*O7*1000)","v":-1743.369885466667},{"$f":"-IF(P$7=0,0,HLOOKUP(P$67,'Inputs S'!$E$16:$AI$22,$B29)*P7*1000)","v":-1743.369885466667},{"$f":"-IF(Q$7=0,0,HLOOKUP(Q$67,'Inputs S'!$E$16:$AI$22,$B29)*Q7*1000)","v":-1743.369885466667},{"$f":"-IF(R$7=0,0,HLOOKUP(R$67,'Inputs S'!$E$16:$AI$22,$B29)*R7*1000)","v":-1743.369885466667},{"$f":"-IF(S$7=0,0,HLOOKUP(S$67,'Inputs S'!$E$16:$AI$22,$B29)*S7*1000)","v":-1734.6530360393335},{"$f":"-IF(T$7=0,0,HLOOKUP(T$67,'Inputs S'!$E$16:$AI$22,$B29)*T7*1000)","v":-1734.6530360393335},{"$f":"-IF(U$7=0,0,HLOOKUP(U$67,'Inputs S'!$E$16:$AI$22,$B29)*U7*1000)","v":-1734.6530360393335},{"$f":"-IF(V$7=0,0,HLOOKUP(V$67,'Inputs S'!$E$16:$AI$22,$B29)*V7*1000)","v":-1734.6530360393335},{"$f":"-IF(W$7=0,0,HLOOKUP(W$67,'Inputs S'!$E$16:$AI$22,$B29)*W7*1000)","v":-1734.6530360393335},{"$f":"-IF(X$7=0,0,HLOOKUP(X$67,'Inputs S'!$E$16:$AI$22,$B29)*X7*1000)","v":-1775.4173823862575},{"$f":"-IF(Y$7=0,0,HLOOKUP(Y$67,'Inputs S'!$E$16:$AI$22,$B29)*Y7*1000)","v":-1775.4173823862575},{"$f":"-IF(Z$7=0,0,HLOOKUP(Z$67,'Inputs S'!$E$16:$AI$22,$B29)*Z7*1000)","v":-1775.4173823862575},{"$f":"-IF(AA$7=0,0,HLOOKUP(AA$67,'Inputs S'!$E$16:$AI$22,$B29)*AA7*1000)","v":-1775.4173823862575},{"$f":"-IF(AB$7=0,0,HLOOKUP(AB$67,'Inputs S'!$E$16:$AI$22,$B29)*AB7*1000)","v":-1775.4173823862575},{"$f":"-IF(AC$7=0,0,HLOOKUP(AC$67,'Inputs S'!$E$16:$AI$22,$B29)*AC7*1000)","v":-1775.4173823862575},{"$f":"-IF(AD$7=0,0,HLOOKUP(AD$67,'Inputs S'!$E$16:$AI$22,$B29)*AD7*1000)","v":-1775.4173823862575},{"$f":"-IF(AE$7=0,0,HLOOKUP(AE$67,'Inputs S'!$E$16:$AI$22,$B29)*AE7*1000)","v":-1766.4956869973819},{"$f":"-IF(AF$7=0,0,HLOOKUP(AF$67,'Inputs S'!$E$16:$AI$22,$B29)*AF7*1000)","v":-1766.4956869973819},{"$f":"-IF(AG$7=0,0,HLOOKUP(AG$67,'Inputs S'!$E$16:$AI$22,$B29)*AG7*1000)","v":-1766.4956869973819},{"$f":"-IF(AH$7=0,0,HLOOKUP(AH$67,'Inputs S'!$E$16:$AI$22,$B29)*AH7*1000)","v":-1766.4956869973819},{"$f":"-IF(AI$7=0,0,HLOOKUP(AI$67,'Inputs S'!$E$16:$AI$22,$B29)*AI7*1000)","v":-1766.4956869973819},{"$f":"-IF(AJ$7=0,0,HLOOKUP(AJ$67,'Inputs S'!$E$16:$AI$22,$B29)*AJ7*1000)","v":-1808.0083356418199},{"$f":"-IF(AK$7=0,0,HLOOKUP(AK$67,'Inputs S'!$E$16:$AI$22,$B29)*AK7*1000)","v":-1808.0083356418199},{"$f":"-IF(AL$7=0,0,HLOOKUP(AL$67,'Inputs S'!$E$16:$AI$22,$B29)*AL7*1000)","v":-1808.0083356418199},{"$f":"-IF(AM$7=0,0,HLOOKUP(AM$67,'Inputs S'!$E$16:$AI$22,$B29)*AM7*1000)","v":-1808.0083356418199},{"$f":"-IF(AN$7=0,0,HLOOKUP(AN$67,'Inputs S'!$E$16:$AI$22,$B29)*AN7*1000)","v":-1808.0083356418199},{"$f":"-IF(AO$7=0,0,HLOOKUP(AO$67,'Inputs S'!$E$16:$AI$22,$B29)*AO7*1000)","v":-1808.0083356418199},{"$f":"-IF(AP$7=0,0,HLOOKUP(AP$67,'Inputs S'!$E$16:$AI$22,$B29)*AP7*1000)","v":-1808.0083356418199},{"$f":"-IF(AQ$7=0,0,HLOOKUP(AQ$67,'Inputs S'!$E$16:$AI$22,$B29)*AQ7*1000)","v":-1798.8769804113056},{"$f":"-IF(AR$7=0,0,HLOOKUP(AR$67,'Inputs S'!$E$16:$AI$22,$B29)*AR7*1000)","v":-1798.8769804113056},{"$f":"-IF(AS$7=0,0,HLOOKUP(AS$67,'Inputs S'!$E$16:$AI$22,$B29)*AS7*1000)","v":-1798.8769804113056},{"$f":"-IF(AT$7=0,0,HLOOKUP(AT$67,'Inputs S'!$E$16:$AI$22,$B29)*AT7*1000)","v":-1798.8769804113056},{"$f":"-IF(AU$7=0,0,HLOOKUP(AU$67,'Inputs S'!$E$16:$AI$22,$B29)*AU7*1000)","v":-1798.8769804113056},{"$f":"-IF(AV$7=0,0,HLOOKUP(AV$67,'Inputs S'!$E$16:$AI$22,$B29)*AV7*1000)","v":-1841.150589450971},{"$f":"-IF(AW$7=0,0,HLOOKUP(AW$67,'Inputs S'!$E$16:$AI$22,$B29)*AW7*1000)","v":-1841.150589450971},{"$f":"-IF(AX$7=0,0,HLOOKUP(AX$67,'Inputs S'!$E$16:$AI$22,$B29)*AX7*1000)","v":-1841.150589450971},{"$f":"-IF(AY$7=0,0,HLOOKUP(AY$67,'Inputs S'!$E$16:$AI$22,$B29)*AY7*1000)","v":-1841.150589450971},{"$f":"-IF(AZ$7=0,0,HLOOKUP(AZ$67,'Inputs S'!$E$16:$AI$22,$B29)*AZ7*1000)","v":-1841.150589450971},{"$f":"-IF(BA$7=0,0,HLOOKUP(BA$67,'Inputs S'!$E$16:$AI$22,$B29)*BA7*1000)","v":-1841.150589450971},{"$f":"-IF(BB$7=0,0,HLOOKUP(BB$67,'Inputs S'!$E$16:$AI$22,$B29)*BB7*1000)","v":-1841.150589450971},{"$f":"-IF(BC$7=0,0,HLOOKUP(BC$67,'Inputs S'!$E$16:$AI$22,$B29)*BC7*1000)","v":-1831.8046473725396},{"$f":"-IF(BD$7=0,0,HLOOKUP(BD$67,'Inputs S'!$E$16:$AI$22,$B29)*BD7*1000)","v":-1831.8046473725396},{"$f":"-IF(BE$7=0,0,HLOOKUP(BE$67,'Inputs S'!$E$16:$AI$22,$B29)*BE7*1000)","v":-1831.8046473725396},{"$f":"-IF(BF$7=0,0,HLOOKUP(BF$67,'Inputs S'!$E$16:$AI$22,$B29)*BF7*1000)","v":-1831.8046473725396},{"$f":"-IF(BG$7=0,0,HLOOKUP(BG$67,'Inputs S'!$E$16:$AI$22,$B29)*BG7*1000)","v":-1831.8046473725396},{"$f":"-IF(BH$7=0,0,HLOOKUP(BH$67,'Inputs S'!$E$16:$AI$22,$B29)*BH7*1000)","v":-1874.8520565857941},{"$f":"-IF(BI$7=0,0,HLOOKUP(BI$67,'Inputs S'!$E$16:$AI$22,$B29)*BI7*1000)","v":-1874.8520565857941},{"$f":"-IF(BJ$7=0,0,HLOOKUP(BJ$67,'Inputs S'!$E$16:$AI$22,$B29)*BJ7*1000)","v":-1874.8520565857941},{"$f":"-IF(BK$7=0,0,HLOOKUP(BK$67,'Inputs S'!$E$16:$AI$22,$B29)*BK7*1000)","v":-1874.8520565857941},{"$f":"-IF(BL$7=0,0,HLOOKUP(BL$67,'Inputs S'!$E$16:$AI$22,$B29)*BL7*1000)","v":-1874.8520565857941},{"$f":"-IF(BM$7=0,0,HLOOKUP(BM$67,'Inputs S'!$E$16:$AI$22,$B29)*BM7*1000)","v":-1874.8520565857941},{"$f":"-IF(BN$7=0,0,HLOOKUP(BN$67,'Inputs S'!$E$16:$AI$22,$B29)*BN7*1000)","v":-1874.8520565857941},{"$f":"-IF(BO$7=0,0,HLOOKUP(BO$67,'Inputs S'!$E$16:$AI$22,$B29)*BO7*1000)","v":-1865.2864848685194},{"$f":"-IF(BP$7=0,0,HLOOKUP(BP$67,'Inputs S'!$E$16:$AI$22,$B29)*BP7*1000)","v":-1865.2864848685194},{"$f":"-IF(BQ$7=0,0,HLOOKUP(BQ$67,'Inputs S'!$E$16:$AI$22,$B29)*BQ7*1000)","v":-1865.2864848685194},{"$f":"-IF(BR$7=0,0,HLOOKUP(BR$67,'Inputs S'!$E$16:$AI$22,$B29)*BR7*1000)","v":-1865.2864848685194},{"$f":"-IF(BS$7=0,0,HLOOKUP(BS$67,'Inputs S'!$E$16:$AI$22,$B29)*BS7*1000)","v":-1865.2864848685194},{"$f":"-IF(BT$7=0,0,HLOOKUP(BT$67,'Inputs S'!$E$16:$AI$22,$B29)*BT7*1000)","v":-1909.1207172629295},{"$f":"-IF(BU$7=0,0,HLOOKUP(BU$67,'Inputs S'!$E$16:$AI$22,$B29)*BU7*1000)","v":-1909.1207172629295},{"$f":"-IF(BV$7=0,0,HLOOKUP(BV$67,'Inputs S'!$E$16:$AI$22,$B29)*BV7*1000)","v":-1909.1207172629295},{"$f":"-IF(BW$7=0,0,HLOOKUP(BW$67,'Inputs S'!$E$16:$AI$22,$B29)*BW7*1000)","v":-1909.1207172629295},{"$f":"-IF(BX$7=0,0,HLOOKUP(BX$67,'Inputs S'!$E$16:$AI$22,$B29)*BX7*1000)","v":-1909.1207172629295},{"$f":"-IF(BY$7=0,0,HLOOKUP(BY$67,'Inputs S'!$E$16:$AI$22,$B29)*BY7*1000)","v":-1909.1207172629295},{"$f":"-IF(BZ$7=0,0,HLOOKUP(BZ$67,'Inputs S'!$E$16:$AI$22,$B29)*BZ7*1000)","v":-1909.1207172629295},{"$f":"-IF(CA$7=0,0,HLOOKUP(CA$67,'Inputs S'!$E$16:$AI$22,$B29)*CA7*1000)","v":-1899.3303546102991},{"$f":"-IF(CB$7=0,0,HLOOKUP(CB$67,'Inputs S'!$E$16:$AI$22,$B29)*CB7*1000)","v":-1899.3303546102991},{"$f":"-IF(CC$7=0,0,HLOOKUP(CC$67,'Inputs S'!$E$16:$AI$22,$B29)*CC7*1000)","v":-1899.3303546102991},{"$f":"-IF(CD$7=0,0,HLOOKUP(CD$67,'Inputs S'!$E$16:$AI$22,$B29)*CD7*1000)","v":-1899.3303546102991},{"$f":"-IF(CE$7=0,0,HLOOKUP(CE$67,'Inputs S'!$E$16:$AI$22,$B29)*CE7*1000)","v":-1899.3303546102991},{"$f":"-IF(CF$7=0,0,HLOOKUP(CF$67,'Inputs S'!$E$16:$AI$22,$B29)*CF7*1000)","v":-1943.9646179436406},{"$f":"-IF(CG$7=0,0,HLOOKUP(CG$67,'Inputs S'!$E$16:$AI$22,$B29)*CG7*1000)","v":-1943.9646179436406},{"$f":"-IF(CH$7=0,0,HLOOKUP(CH$67,'Inputs S'!$E$16:$AI$22,$B29)*CH7*1000)","v":-1943.9646179436406},{"$f":"-IF(CI$7=0,0,HLOOKUP(CI$67,'Inputs S'!$E$16:$AI$22,$B29)*CI7*1000)","v":-1943.9646179436406},{"$f":"-IF(CJ$7=0,0,HLOOKUP(CJ$67,'Inputs S'!$E$16:$AI$22,$B29)*CJ7*1000)","v":-1943.9646179436406},{"$f":"-IF(CK$7=0,0,HLOOKUP(CK$67,'Inputs S'!$E$16:$AI$22,$B29)*CK7*1000)","v":-1943.9646179436406},{"$f":"-IF(CL$7=0,0,HLOOKUP(CL$67,'Inputs S'!$E$16:$AI$22,$B29)*CL7*1000)","v":-1943.9646179436406},{"$f":"-IF(CM$7=0,0,HLOOKUP(CM$67,'Inputs S'!$E$16:$AI$22,$B29)*CM7*1000)","v":-1933.9441817686734},{"$f":"-IF(CN$7=0,0,HLOOKUP(CN$67,'Inputs S'!$E$16:$AI$22,$B29)*CN7*1000)","v":-1933.9441817686734},{"$f":"-IF(CO$7=0,0,HLOOKUP(CO$67,'Inputs S'!$E$16:$AI$22,$B29)*CO7*1000)","v":-1933.9441817686734},{"$f":"-IF(CP$7=0,0,HLOOKUP(CP$67,'Inputs S'!$E$16:$AI$22,$B29)*CP7*1000)","v":-1933.9441817686734},{"$f":"-IF(CQ$7=0,0,HLOOKUP(CQ$67,'Inputs S'!$E$16:$AI$22,$B29)*CQ7*1000)","v":-1933.9441817686734},{"$f":"-IF(CR$7=0,0,HLOOKUP(CR$67,'Inputs S'!$E$16:$AI$22,$B29)*CR7*1000)","v":-1979.3918700402371},{"$f":"-IF(CS$7=0,0,HLOOKUP(CS$67,'Inputs S'!$E$16:$AI$22,$B29)*CS7*1000)","v":-1979.3918700402371},{"$f":"-IF(CT$7=0,0,HLOOKUP(CT$67,'Inputs S'!$E$16:$AI$22,$B29)*CT7*1000)","v":-1979.3918700402371},{"$f":"-IF(CU$7=0,0,HLOOKUP(CU$67,'Inputs S'!$E$16:$AI$22,$B29)*CU7*1000)","v":-1979.3918700402371},{"$f":"-IF(CV$7=0,0,HLOOKUP(CV$67,'Inputs S'!$E$16:$AI$22,$B29)*CV7*1000)","v":-1979.3918700402371},{"$f":"-IF(CW$7=0,0,HLOOKUP(CW$67,'Inputs S'!$E$16:$AI$22,$B29)*CW7*1000)","v":-1979.3918700402371},{"$f":"-IF(CX$7=0,0,HLOOKUP(CX$67,'Inputs S'!$E$16:$AI$22,$B29)*CX7*1000)","v":-1979.3918700402371},{"$f":"-IF(CY$7=0,0,HLOOKUP(CY$67,'Inputs S'!$E$16:$AI$22,$B29)*CY7*1000)","v":-1969.1359536151579},{"$f":"-IF(CZ$7=0,0,HLOOKUP(CZ$67,'Inputs S'!$E$16:$AI$22,$B29)*CZ7*1000)","v":-1969.1359536151579},{"$f":"-IF(DA$7=0,0,HLOOKUP(DA$67,'Inputs S'!$E$16:$AI$22,$B29)*DA7*1000)","v":-1969.1359536151579},{"$f":"-IF(DB$7=0,0,HLOOKUP(DB$67,'Inputs S'!$E$16:$AI$22,$B29)*DB7*1000)","v":-1969.1359536151579},{"$f":"-IF(DC$7=0,0,HLOOKUP(DC$67,'Inputs S'!$E$16:$AI$22,$B29)*DC7*1000)","v":-1969.1359536151579},{"$f":"-IF(DD$7=0,0,HLOOKUP(DD$67,'Inputs S'!$E$16:$AI$22,$B29)*DD7*1000)","v":-2015.4106485251139},{"$f":"-IF(DE$7=0,0,HLOOKUP(DE$67,'Inputs S'!$E$16:$AI$22,$B29)*DE7*1000)","v":-2015.4106485251139},{"$f":"-IF(DF$7=0,0,HLOOKUP(DF$67,'Inputs S'!$E$16:$AI$22,$B29)*DF7*1000)","v":-2015.4106485251139},{"$f":"-IF(DG$7=0,0,HLOOKUP(DG$67,'Inputs S'!$E$16:$AI$22,$B29)*DG7*1000)","v":-2015.4106485251139},{"$f":"-IF(DH$7=0,0,HLOOKUP(DH$67,'Inputs S'!$E$16:$AI$22,$B29)*DH7*1000)","v":-2015.4106485251139},{"$f":"-IF(DI$7=0,0,HLOOKUP(DI$67,'Inputs S'!$E$16:$AI$22,$B29)*DI7*1000)","v":-2015.4106485251139},{"$f":"-IF(DJ$7=0,0,HLOOKUP(DJ$67,'Inputs S'!$E$16:$AI$22,$B29)*DJ7*1000)","v":-2015.4106485251139},{"$f":"-IF(DK$7=0,0,HLOOKUP(DK$67,'Inputs S'!$E$16:$AI$22,$B29)*DK7*1000)","v":-2004.9137180640457},{"$f":"-IF(DL$7=0,0,HLOOKUP(DL$67,'Inputs S'!$E$16:$AI$22,$B29)*DL7*1000)","v":-2004.9137180640457},{"$f":"-IF(DM$7=0,0,HLOOKUP(DM$67,'Inputs S'!$E$16:$AI$22,$B29)*DM7*1000)","v":-2004.9137180640457},{"$f":"-IF(DN$7=0,0,HLOOKUP(DN$67,'Inputs S'!$E$16:$AI$22,$B29)*DN7*1000)","v":-2004.9137180640457},{"$f":"-IF(DO$7=0,0,HLOOKUP(DO$67,'Inputs S'!$E$16:$AI$22,$B29)*DO7*1000)","v":-2004.9137180640457},{"$f":"-IF(DP$7=0,0,HLOOKUP(DP$67,'Inputs S'!$E$16:$AI$22,$B29)*DP7*1000)","v":-2052.0291904385504},{"$f":"-IF(DQ$7=0,0,HLOOKUP(DQ$67,'Inputs S'!$E$16:$AI$22,$B29)*DQ7*1000)","v":-2052.0291904385504},{"$f":"-IF(DR$7=0,0,HLOOKUP(DR$67,'Inputs S'!$E$16:$AI$22,$B29)*DR7*1000)","v":-2052.0291904385504},{"$f":"-IF(DS$7=0,0,HLOOKUP(DS$67,'Inputs S'!$E$16:$AI$22,$B29)*DS7*1000)","v":-2052.0291904385504},{"$f":"-IF(DT$7=0,0,HLOOKUP(DT$67,'Inputs S'!$E$16:$AI$22,$B29)*DT7*1000)","v":-2052.0291904385504},{"$f":"-IF(DU$7=0,0,HLOOKUP(DU$67,'Inputs S'!$E$16:$AI$22,$B29)*DU7*1000)","v":-2052.0291904385504},{"$f":"-IF(DV$7=0,0,HLOOKUP(DV$67,'Inputs S'!$E$16:$AI$22,$B29)*DV7*1000)","v":-2052.0291904385504},{"$f":"-IF(DW$7=0,0,HLOOKUP(DW$67,'Inputs S'!$E$16:$AI$22,$B29)*DW7*1000)","v":-2041.2855821116466},{"$f":"-IF(DX$7=0,0,HLOOKUP(DX$67,'Inputs S'!$E$16:$AI$22,$B29)*DX7*1000)","v":-2041.2855821116466},{"$f":"-IF(DY$7=0,0,HLOOKUP(DY$67,'Inputs S'!$E$16:$AI$22,$B29)*DY7*1000)","v":-2041.2855821116466},{"$f":"-IF(DZ$7=0,0,HLOOKUP(DZ$67,'Inputs S'!$E$16:$AI$22,$B29)*DZ7*1000)","v":-2041.2855821116466},{"$f":"-IF(EA$7=0,0,HLOOKUP(EA$67,'Inputs S'!$E$16:$AI$22,$B29)*EA7*1000)","v":-2041.2855821116466},{"$f":"-IF(EB$7=0,0,HLOOKUP(EB$67,'Inputs S'!$E$16:$AI$22,$B29)*EB7*1000)","v":-2089.25579329127},{"$f":"-IF(EC$7=0,0,HLOOKUP(EC$67,'Inputs S'!$E$16:$AI$22,$B29)*EC7*1000)","v":-2089.25579329127},{"$f":"-IF(ED$7=0,0,HLOOKUP(ED$67,'Inputs S'!$E$16:$AI$22,$B29)*ED7*1000)","v":-2089.25579329127},{"$f":"-IF(EE$7=0,0,HLOOKUP(EE$67,'Inputs S'!$E$16:$AI$22,$B29)*EE7*1000)","v":-2089.25579329127},{"$f":"-IF(EF$7=0,0,HLOOKUP(EF$67,'Inputs S'!$E$16:$AI$22,$B29)*EF7*1000)","v":-2089.25579329127},{"$f":"-IF(EG$7=0,0,HLOOKUP(EG$67,'Inputs S'!$E$16:$AI$22,$B29)*EG7*1000)","v":-2089.25579329127},{"$f":"-IF(EH$7=0,0,HLOOKUP(EH$67,'Inputs S'!$E$16:$AI$22,$B29)*EH7*1000)","v":-2089.25579329127},{"$f":"-IF(EI$7=0,0,HLOOKUP(EI$67,'Inputs S'!$E$16:$AI$22,$B29)*EI7*1000)","v":-2078.2597101686843},{"$f":"-IF(EJ$7=0,0,HLOOKUP(EJ$67,'Inputs S'!$E$16:$AI$22,$B29)*EJ7*1000)","v":-2078.2597101686843},{"$f":"-IF(EK$7=0,0,HLOOKUP(EK$67,'Inputs S'!$E$16:$AI$22,$B29)*EK7*1000)","v":-2078.2597101686843},{"$f":"-IF(EL$7=0,0,HLOOKUP(EL$67,'Inputs S'!$E$16:$AI$22,$B29)*EL7*1000)","v":-2078.2597101686843},{"$f":"-IF(EM$7=0,0,HLOOKUP(EM$67,'Inputs S'!$E$16:$AI$22,$B29)*EM7*1000)","v":-2078.2597101686843},{"$f":"-IF(EN$7=0,0,HLOOKUP(EN$67,'Inputs S'!$E$16:$AI$22,$B29)*EN7*1000)","v":-2127.0988133576479},{"$f":"-IF(EO$7=0,0,HLOOKUP(EO$67,'Inputs S'!$E$16:$AI$22,$B29)*EO7*1000)","v":-2127.0988133576479},{"$f":"-IF(EP$7=0,0,HLOOKUP(EP$67,'Inputs S'!$E$16:$AI$22,$B29)*EP7*1000)","v":-2127.0988133576479},{"$f":"-IF(EQ$7=0,0,HLOOKUP(EQ$67,'Inputs S'!$E$16:$AI$22,$B29)*EQ7*1000)","v":-2127.0988133576479},{"$f":"-IF(ER$7=0,0,HLOOKUP(ER$67,'Inputs S'!$E$16:$AI$22,$B29)*ER7*1000)","v":-2127.0988133576479},{"$f":"-IF(ES$7=0,0,HLOOKUP(ES$67,'Inputs S'!$E$16:$AI$22,$B29)*ES7*1000)","v":-2127.0988133576479},{"$f":"-IF(ET$7=0,0,HLOOKUP(ET$67,'Inputs S'!$E$16:$AI$22,$B29)*ET7*1000)","v":-2127.0988133576479},{"$f":"-IF(EU$7=0,0,HLOOKUP(EU$67,'Inputs S'!$E$16:$AI$22,$B29)*EU7*1000)","v":-2115.8443222816818},{"$f":"-IF(EV$7=0,0,HLOOKUP(EV$67,'Inputs S'!$E$16:$AI$22,$B29)*EV7*1000)","v":-2115.8443222816818},{"$f":"-IF(EW$7=0,0,HLOOKUP(EW$67,'Inputs S'!$E$16:$AI$22,$B29)*EW7*1000)","v":-2115.8443222816818},{"$f":"-IF(EX$7=0,0,HLOOKUP(EX$67,'Inputs S'!$E$16:$AI$22,$B29)*EX7*1000)","v":-2115.8443222816818},{"$f":"-IF(EY$7=0,0,HLOOKUP(EY$67,'Inputs S'!$E$16:$AI$22,$B29)*EY7*1000)","v":-2115.8443222816818},{"$f":"-IF(EZ$7=0,0,HLOOKUP(EZ$67,'Inputs S'!$E$16:$AI$22,$B29)*EZ7*1000)","v":-2165.5666638553012},{"$f":"-IF(FA$7=0,0,HLOOKUP(FA$67,'Inputs S'!$E$16:$AI$22,$B29)*FA7*1000)","v":-2165.5666638553012},{"$f":"-IF(FB$7=0,0,HLOOKUP(FB$67,'Inputs S'!$E$16:$AI$22,$B29)*FB7*1000)","v":-2165.5666638553012},{"$f":"-IF(FC$7=0,0,HLOOKUP(FC$67,'Inputs S'!$E$16:$AI$22,$B29)*FC7*1000)","v":-2165.5666638553012},{"$f":"-IF(FD$7=0,0,HLOOKUP(FD$67,'Inputs S'!$E$16:$AI$22,$B29)*FD7*1000)","v":-2165.5666638553012},{"$f":"-IF(FE$7=0,0,HLOOKUP(FE$67,'Inputs S'!$E$16:$AI$22,$B29)*FE7*1000)","v":-2165.5666638553012},{"$f":"-IF(FF$7=0,0,HLOOKUP(FF$67,'Inputs S'!$E$16:$AI$22,$B29)*FF7*1000)","v":-2165.5666638553012},{"$f":"-IF(FG$7=0,0,HLOOKUP(FG$67,'Inputs S'!$E$16:$AI$22,$B29)*FG7*1000)","v":-2154.047692239049},{"$f":"-IF(FH$7=0,0,HLOOKUP(FH$67,'Inputs S'!$E$16:$AI$22,$B29)*FH7*1000)","v":-2154.047692239049},{"$f":"-IF(FI$7=0,0,HLOOKUP(FI$67,'Inputs S'!$E$16:$AI$22,$B29)*FI7*1000)","v":-2154.047692239049},{"$f":"-IF(FJ$7=0,0,HLOOKUP(FJ$67,'Inputs S'!$E$16:$AI$22,$B29)*FJ7*1000)","v":-2154.047692239049},{"$f":"-IF(FK$7=0,0,HLOOKUP(FK$67,'Inputs S'!$E$16:$AI$22,$B29)*FK7*1000)","v":-2154.047692239049},{"$f":"-IF(FL$7=0,0,HLOOKUP(FL$67,'Inputs S'!$E$16:$AI$22,$B29)*FL7*1000)","v":-2204.6678130066662},{"$f":"-IF(FM$7=0,0,HLOOKUP(FM$67,'Inputs S'!$E$16:$AI$22,$B29)*FM7*1000)","v":-2204.6678130066662},{"$f":"-IF(FN$7=0,0,HLOOKUP(FN$67,'Inputs S'!$E$16:$AI$22,$B29)*FN7*1000)","v":-2204.6678130066662},{"$f":"-IF(FO$7=0,0,HLOOKUP(FO$67,'Inputs S'!$E$16:$AI$22,$B29)*FO7*1000)","v":-2204.6678130066662},{"$f":"-IF(FP$7=0,0,HLOOKUP(FP$67,'Inputs S'!$E$16:$AI$22,$B29)*FP7*1000)","v":-2204.6678130066662},{"$f":"-IF(FQ$7=0,0,HLOOKUP(FQ$67,'Inputs S'!$E$16:$AI$22,$B29)*FQ7*1000)","v":-2204.6678130066662},{"$f":"-IF(FR$7=0,0,HLOOKUP(FR$67,'Inputs S'!$E$16:$AI$22,$B29)*FR7*1000)","v":-2204.6678130066662},{"$f":"-IF(FS$7=0,0,HLOOKUP(FS$67,'Inputs S'!$E$16:$AI$22,$B29)*FS7*1000)","v":-2192.8781455574326},{"$f":"-IF(FT$7=0,0,HLOOKUP(FT$67,'Inputs S'!$E$16:$AI$22,$B29)*FT7*1000)","v":-2192.8781455574326},{"$f":"-IF(FU$7=0,0,HLOOKUP(FU$67,'Inputs S'!$E$16:$AI$22,$B29)*FU7*1000)","v":-2192.8781455574326},{"$f":"-IF(FV$7=0,0,HLOOKUP(FV$67,'Inputs S'!$E$16:$AI$22,$B29)*FV7*1000)","v":-2192.8781455574326},{"$f":"-IF(FW$7=0,0,HLOOKUP(FW$67,'Inputs S'!$E$16:$AI$22,$B29)*FW7*1000)","v":-2192.8781455574326},{"$f":"-IF(FX$7=0,0,HLOOKUP(FX$67,'Inputs S'!$E$16:$AI$22,$B29)*FX7*1000)","v":-2244.410781978032},{"$f":"-IF(FY$7=0,0,HLOOKUP(FY$67,'Inputs S'!$E$16:$AI$22,$B29)*FY7*1000)","v":-2244.410781978032},{"$f":"-IF(FZ$7=0,0,HLOOKUP(FZ$67,'Inputs S'!$E$16:$AI$22,$B29)*FZ7*1000)","v":-2244.410781978032},{"$f":"-IF(GA$7=0,0,HLOOKUP(GA$67,'Inputs S'!$E$16:$AI$22,$B29)*GA7*1000)","v":-2244.410781978032},{"$f":"-IF(GB$7=0,0,HLOOKUP(GB$67,'Inputs S'!$E$16:$AI$22,$B29)*GB7*1000)","v":-2244.410781978032},{"$f":"-IF(GC$7=0,0,HLOOKUP(GC$67,'Inputs S'!$E$16:$AI$22,$B29)*GC7*1000)","v":-2244.410781978032},{"$f":"-IF(GD$7=0,0,HLOOKUP(GD$67,'Inputs S'!$E$16:$AI$22,$B29)*GD7*1000)","v":-2244.410781978032},{"$f":"-IF(GE$7=0,0,HLOOKUP(GE$67,'Inputs S'!$E$16:$AI$22,$B29)*GE7*1000)","v":-2232.3440573437415},{"$f":"-IF(GF$7=0,0,HLOOKUP(GF$67,'Inputs S'!$E$16:$AI$22,$B29)*GF7*1000)","v":-2232.3440573437415},{"$f":"-IF(GG$7=0,0,HLOOKUP(GG$67,'Inputs S'!$E$16:$AI$22,$B29)*GG7*1000)","v":-2232.3440573437415},{"$f":"-IF(GH$7=0,0,HLOOKUP(GH$67,'Inputs S'!$E$16:$AI$22,$B29)*GH7*1000)","v":-2232.3440573437415},{"$f":"-IF(GI$7=0,0,HLOOKUP(GI$67,'Inputs S'!$E$16:$AI$22,$B29)*GI7*1000)","v":-2232.3440573437415},{"$f":"-IF(GJ$7=0,0,HLOOKUP(GJ$67,'Inputs S'!$E$16:$AI$22,$B29)*GJ7*1000)","v":-2284.8041426913196},{"$f":"-IF(GK$7=0,0,HLOOKUP(GK$67,'Inputs S'!$E$16:$AI$22,$B29)*GK7*1000)","v":-2284.8041426913196},{"$f":"-IF(GL$7=0,0,HLOOKUP(GL$67,'Inputs S'!$E$16:$AI$22,$B29)*GL7*1000)","v":-2284.8041426913196},{"$f":"-IF(GM$7=0,0,HLOOKUP(GM$67,'Inputs S'!$E$16:$AI$22,$B29)*GM7*1000)","v":-2284.8041426913196},{"$f":"-IF(GN$7=0,0,HLOOKUP(GN$67,'Inputs S'!$E$16:$AI$22,$B29)*GN7*1000)","v":-2284.8041426913196},{"$f":"-IF(GO$7=0,0,HLOOKUP(GO$67,'Inputs S'!$E$16:$AI$22,$B29)*GO7*1000)","v":-2284.8041426913196},{"$f":"-IF(GP$7=0,0,HLOOKUP(GP$67,'Inputs S'!$E$16:$AI$22,$B29)*GP7*1000)","v":-2284.8041426913196},{"$f":"-IF(GQ$7=0,0,HLOOKUP(GQ$67,'Inputs S'!$E$16:$AI$22,$B29)*GQ7*1000)","v":-2272.4538500281228},{"$f":"-IF(GR$7=0,0,HLOOKUP(GR$67,'Inputs S'!$E$16:$AI$22,$B29)*GR7*1000)","v":-2272.4538500281228},{"$f":"-IF(GS$7=0,0,HLOOKUP(GS$67,'Inputs S'!$E$16:$AI$22,$B29)*GS7*1000)","v":-2272.4538500281228},{"$f":"-IF(GT$7=0,0,HLOOKUP(GT$67,'Inputs S'!$E$16:$AI$22,$B29)*GT7*1000)","v":-2272.4538500281228},{"$f":"-IF(GU$7=0,0,HLOOKUP(GU$67,'Inputs S'!$E$16:$AI$22,$B29)*GU7*1000)","v":-2272.4538500281228},{"$f":"-IF(GV$7=0,0,HLOOKUP(GV$67,'Inputs S'!$E$16:$AI$22,$B29)*GV7*1000)","v":-2325.8565155037832},{"$f":"-IF(GW$7=0,0,HLOOKUP(GW$67,'Inputs S'!$E$16:$AI$22,$B29)*GW7*1000)","v":-2325.8565155037832},{"$f":"-IF(GX$7=0,0,HLOOKUP(GX$67,'Inputs S'!$E$16:$AI$22,$B29)*GX7*1000)","v":-2325.8565155037832},{"$f":"-IF(GY$7=0,0,HLOOKUP(GY$67,'Inputs S'!$E$16:$AI$22,$B29)*GY7*1000)","v":-2325.8565155037832},{"$f":"-IF(GZ$7=0,0,HLOOKUP(GZ$67,'Inputs S'!$E$16:$AI$22,$B29)*GZ7*1000)","v":-2325.8565155037832},{"$f":"-IF(HA$7=0,0,HLOOKUP(HA$67,'Inputs S'!$E$16:$AI$22,$B29)*HA7*1000)","v":-2325.8565155037832},{"$f":"-IF(HB$7=0,0,HLOOKUP(HB$67,'Inputs S'!$E$16:$AI$22,$B29)*HB7*1000)","v":-2325.8565155037832},{"$f":"-IF(HC$7=0,0,HLOOKUP(HC$67,'Inputs S'!$E$16:$AI$22,$B29)*HC7*1000)","v":-2313.2159909630013},{"$f":"-IF(HD$7=0,0,HLOOKUP(HD$67,'Inputs S'!$E$16:$AI$22,$B29)*HD7*1000)","v":-2313.2159909630013},{"$f":"-IF(HE$7=0,0,HLOOKUP(HE$67,'Inputs S'!$E$16:$AI$22,$B29)*HE7*1000)","v":-2313.2159909630013},{"$f":"-IF(HF$7=0,0,HLOOKUP(HF$67,'Inputs S'!$E$16:$AI$22,$B29)*HF7*1000)","v":-2313.2159909630013},{"$f":"-IF(HG$7=0,0,HLOOKUP(HG$67,'Inputs S'!$E$16:$AI$22,$B29)*HG7*1000)","v":-2313.2159909630013},{"$f":"-IF(HH$7=0,0,HLOOKUP(HH$67,'Inputs S'!$E$16:$AI$22,$B29)*HH7*1000)","v":-2367.5765667506321},{"$f":"-IF(HI$7=0,0,HLOOKUP(HI$67,'Inputs S'!$E$16:$AI$22,$B29)*HI7*1000)","v":-2367.5765667506321},{"$f":"-IF(HJ$7=0,0,HLOOKUP(HJ$67,'Inputs S'!$E$16:$AI$22,$B29)*HJ7*1000)","v":-2367.5765667506321},{"$f":"-IF(HK$7=0,0,HLOOKUP(HK$67,'Inputs S'!$E$16:$AI$22,$B29)*HK7*1000)","v":-2367.5765667506321},{"$f":"-IF(HL$7=0,0,HLOOKUP(HL$67,'Inputs S'!$E$16:$AI$22,$B29)*HL7*1000)","v":-2367.5765667506321},{"$f":"-IF(HM$7=0,0,HLOOKUP(HM$67,'Inputs S'!$E$16:$AI$22,$B29)*HM7*1000)","v":-2367.5765667506321},{"$f":"-IF(HN$7=0,0,HLOOKUP(HN$67,'Inputs S'!$E$16:$AI$22,$B29)*HN7*1000)","v":-2367.5765667506321},{"$f":"-IF(HO$7=0,0,HLOOKUP(HO$67,'Inputs S'!$E$16:$AI$22,$B29)*HO7*1000)","v":-2354.6389898831421},{"$f":"-IF(HP$7=0,0,HLOOKUP(HP$67,'Inputs S'!$E$16:$AI$22,$B29)*HP7*1000)","v":-2354.6389898831421},{"$f":"-IF(HQ$7=0,0,HLOOKUP(HQ$67,'Inputs S'!$E$16:$AI$22,$B29)*HQ7*1000)","v":-2354.6389898831421},{"$f":"-IF(HR$7=0,0,HLOOKUP(HR$67,'Inputs S'!$E$16:$AI$22,$B29)*HR7*1000)","v":-2354.6389898831421},{"$f":"-IF(HS$7=0,0,HLOOKUP(HS$67,'Inputs S'!$E$16:$AI$22,$B29)*HS7*1000)","v":-2354.6389898831421},{"$f":"-IF(HT$7=0,0,HLOOKUP(HT$67,'Inputs S'!$E$16:$AI$22,$B29)*HT7*1000)","v":-2409.9730061453956},{"$f":"-IF(HU$7=0,0,HLOOKUP(HU$67,'Inputs S'!$E$16:$AI$22,$B29)*HU7*1000)","v":-2409.9730061453956},{"$f":"-IF(HV$7=0,0,HLOOKUP(HV$67,'Inputs S'!$E$16:$AI$22,$B29)*HV7*1000)","v":-2409.9730061453956},{"$f":"-IF(HW$7=0,0,HLOOKUP(HW$67,'Inputs S'!$E$16:$AI$22,$B29)*HW7*1000)","v":-2409.9730061453956},{"$f":"-IF(HX$7=0,0,HLOOKUP(HX$67,'Inputs S'!$E$16:$AI$22,$B29)*HX7*1000)","v":-2409.9730061453956},{"$f":"-IF(HY$7=0,0,HLOOKUP(HY$67,'Inputs S'!$E$16:$AI$22,$B29)*HY7*1000)","v":-2409.9730061453956},{"$f":"-IF(HZ$7=0,0,HLOOKUP(HZ$67,'Inputs S'!$E$16:$AI$22,$B29)*HZ7*1000)","v":-2409.9730061453956},{"$f":"-IF(IA$7=0,0,HLOOKUP(IA$67,'Inputs S'!$E$16:$AI$22,$B29)*IA7*1000)","v":-2396.7313962215194},{"$f":"-IF(IB$7=0,0,HLOOKUP(IB$67,'Inputs S'!$E$16:$AI$22,$B29)*IB7*1000)","v":-2396.7313962215194},{"$f":"-IF(IC$7=0,0,HLOOKUP(IC$67,'Inputs S'!$E$16:$AI$22,$B29)*IC7*1000)","v":-2396.7313962215194},{"$f":"-IF(ID$7=0,0,HLOOKUP(ID$67,'Inputs S'!$E$16:$AI$22,$B29)*ID7*1000)","v":-2396.7313962215194},{"$f":"-IF(IE$7=0,0,HLOOKUP(IE$67,'Inputs S'!$E$16:$AI$22,$B29)*IE7*1000)","v":-2396.7313962215194},{"$f":"-IF(IF$7=0,0,HLOOKUP(IF$67,'Inputs S'!$E$16:$AI$22,$B29)*IF7*1000)","v":-2453.054584032725},{"$f":"-IF(IG$7=0,0,HLOOKUP(IG$67,'Inputs S'!$E$16:$AI$22,$B29)*IG7*1000)","v":-2453.054584032725},{"$f":"-IF(IH$7=0,0,HLOOKUP(IH$67,'Inputs S'!$E$16:$AI$22,$B29)*IH7*1000)","v":-2453.054584032725},{"$f":"-IF(II$7=0,0,HLOOKUP(II$67,'Inputs S'!$E$16:$AI$22,$B29)*II7*1000)","v":-2453.054584032725},{"$f":"-IF(IJ$7=0,0,HLOOKUP(IJ$67,'Inputs S'!$E$16:$AI$22,$B29)*IJ7*1000)","v":-2453.054584032725},{"$f":"-IF(IK$7=0,0,HLOOKUP(IK$67,'Inputs S'!$E$16:$AI$22,$B29)*IK7*1000)","v":-2453.054584032725},{"$f":"-IF(IL$7=0,0,HLOOKUP(IL$67,'Inputs S'!$E$16:$AI$22,$B29)*IL7*1000)","v":-2453.054584032725},{"$f":"-IF(IM$7=0,0,HLOOKUP(IM$67,'Inputs S'!$E$16:$AI$22,$B29)*IM7*1000)","v":-2439.5017962756378},{"$f":"-IF(IN$7=0,0,HLOOKUP(IN$67,'Inputs S'!$E$16:$AI$22,$B29)*IN7*1000)","v":-2439.5017962756378},{"$f":"-IF(IO$7=0,0,HLOOKUP(IO$67,'Inputs S'!$E$16:$AI$22,$B29)*IO7*1000)","v":-2439.5017962756378},{"$f":"-IF(IP$7=0,0,HLOOKUP(IP$67,'Inputs S'!$E$16:$AI$22,$B29)*IP7*1000)","v":-2439.5017962756378},{"$f":"-IF(IQ$7=0,0,HLOOKUP(IQ$67,'Inputs S'!$E$16:$AI$22,$B29)*IQ7*1000)","v":-2439.5017962756378},{"$f":"-IF(IR$7=0,0,HLOOKUP(IR$67,'Inputs S'!$E$16:$AI$22,$B29)*IR7*1000)","v":-2496.8300884881146},{"$f":"-IF(IS$7=0,0,HLOOKUP(IS$67,'Inputs S'!$E$16:$AI$22,$B29)*IS7*1000)","v":-2496.8300884881146},{"$f":"-IF(IT$7=0,0,HLOOKUP(IT$67,'Inputs S'!$E$16:$AI$22,$B29)*IT7*1000)","v":-2496.8300884881146},{"$f":"-IF(IU$7=0,0,HLOOKUP(IU$67,'Inputs S'!$E$16:$AI$22,$B29)*IU7*1000)","v":-2496.8300884881146},{"$f":"-IF(IV$7=0,0,HLOOKUP(IV$67,'Inputs S'!$E$16:$AI$22,$B29)*IV7*1000)","v":-2496.8300884881146},{"$f":"-IF(IW$7=0,0,HLOOKUP(IW$67,'Inputs S'!$E$16:$AI$22,$B29)*IW7*1000)","v":-2496.8300884881146},{"$f":"-IF(IX$7=0,0,HLOOKUP(IX$67,'Inputs S'!$E$16:$AI$22,$B29)*IX7*1000)","v":-2496.8300884881146},{"$f":"-IF(IY$7=0,0,HLOOKUP(IY$67,'Inputs S'!$E$16:$AI$22,$B29)*IY7*1000)","v":-2482.9588102187367},{"$f":"-IF(IZ$7=0,0,HLOOKUP(IZ$67,'Inputs S'!$E$16:$AI$22,$B29)*IZ7*1000)","v":-2482.9588102187367},{"$f":"-IF(JA$7=0,0,HLOOKUP(JA$67,'Inputs S'!$E$16:$AI$22,$B29)*JA7*1000)","v":-2482.9588102187367},{"$f":"-IF(JB$7=0,0,HLOOKUP(JB$67,'Inputs S'!$E$16:$AI$22,$B29)*JB7*1000)","v":-2482.9588102187367},{"$f":"-IF(JC$7=0,0,HLOOKUP(JC$67,'Inputs S'!$E$16:$AI$22,$B29)*JC7*1000)","v":-2482.9588102187367},{"$f":"-IF(JD$7=0,0,HLOOKUP(JD$67,'Inputs S'!$E$16:$AI$22,$B29)*JD7*1000)","v":-2541.3083422588766},{"$f":"-IF(JE$7=0,0,HLOOKUP(JE$67,'Inputs S'!$E$16:$AI$22,$B29)*JE7*1000)","v":-2541.3083422588766},{"$f":"-IF(JF$7=0,0,HLOOKUP(JF$67,'Inputs S'!$E$16:$AI$22,$B29)*JF7*1000)","v":-2541.3083422588766},{"$f":"-IF(JG$7=0,0,HLOOKUP(JG$67,'Inputs S'!$E$16:$AI$22,$B29)*JG7*1000)","v":-2541.3083422588766},{"$f":"-IF(JH$7=0,0,HLOOKUP(JH$67,'Inputs S'!$E$16:$AI$22,$B29)*JH7*1000)","v":-2541.3083422588766},{"$f":"-IF(JI$7=0,0,HLOOKUP(JI$67,'Inputs S'!$E$16:$AI$22,$B29)*JI7*1000)","v":-2541.3083422588766},{"$f":"-IF(JJ$7=0,0,HLOOKUP(JJ$67,'Inputs S'!$E$16:$AI$22,$B29)*JJ7*1000)","v":-2541.3083422588766},{"$f":"-IF(JK$7=0,0,HLOOKUP(JK$67,'Inputs S'!$E$16:$AI$22,$B29)*JK7*1000)","v":-2527.1110889501679},{"$f":"-IF(JL$7=0,0,HLOOKUP(JL$67,'Inputs S'!$E$16:$AI$22,$B29)*JL7*1000)","v":-2527.1110889501679},{"$f":"-IF(JM$7=0,0,HLOOKUP(JM$67,'Inputs S'!$E$16:$AI$22,$B29)*JM7*1000)","v":-2527.1110889501679},{"$f":"-IF(JN$7=0,0,HLOOKUP(JN$67,'Inputs S'!$E$16:$AI$22,$B29)*JN7*1000)","v":-2527.1110889501679},{"$f":"-IF(JO$7=0,0,HLOOKUP(JO$67,'Inputs S'!$E$16:$AI$22,$B29)*JO7*1000)","v":-2527.1110889501679},{"$f":"-IF(JP$7=0,0,HLOOKUP(JP$67,'Inputs S'!$E$16:$AI$22,$B29)*JP7*1000)","v":-2586.4981995404964},{"$f":"-IF(JQ$7=0,0,HLOOKUP(JQ$67,'Inputs S'!$E$16:$AI$22,$B29)*JQ7*1000)","v":-2586.4981995404964},{"$f":"-IF(JR$7=0,0,HLOOKUP(JR$67,'Inputs S'!$E$16:$AI$22,$B29)*JR7*1000)","v":-2586.4981995404964},{"$f":"-IF(JS$7=0,0,HLOOKUP(JS$67,'Inputs S'!$E$16:$AI$22,$B29)*JS7*1000)","v":-2586.4981995404964},{"$f":"-IF(JT$7=0,0,HLOOKUP(JT$67,'Inputs S'!$E$16:$AI$22,$B29)*JT7*1000)","v":-2586.4981995404964},{"$f":"-IF(JU$7=0,0,HLOOKUP(JU$67,'Inputs S'!$E$16:$AI$22,$B29)*JU7*1000)","v":-2586.4981995404964},{"$f":"-IF(JV$7=0,0,HLOOKUP(JV$67,'Inputs S'!$E$16:$AI$22,$B29)*JV7*1000)","v":-2586.4981995404964},{"$f":"-IF(JW$7=0,0,HLOOKUP(JW$67,'Inputs S'!$E$16:$AI$22,$B29)*JW7*1000)","v":-2571.9673107790327},{"$f":"-IF(JX$7=0,0,HLOOKUP(JX$67,'Inputs S'!$E$16:$AI$22,$B29)*JX7*1000)","v":-2571.9673107790327},{"$f":"-IF(JY$7=0,0,HLOOKUP(JY$67,'Inputs S'!$E$16:$AI$22,$B29)*JY7*1000)","v":-2571.9673107790327},{"$f":"-IF(JZ$7=0,0,HLOOKUP(JZ$67,'Inputs S'!$E$16:$AI$22,$B29)*JZ7*1000)","v":-2571.9673107790327},{"$f":"-IF(KA$7=0,0,HLOOKUP(KA$67,'Inputs S'!$E$16:$AI$22,$B29)*KA7*1000)","v":-2571.9673107790327},{"$f":"-IF(KB$7=0,0,HLOOKUP(KB$67,'Inputs S'!$E$16:$AI$22,$B29)*KB7*1000)","v":-2632.4085425823396},{"$f":"-IF(KC$7=0,0,HLOOKUP(KC$67,'Inputs S'!$E$16:$AI$22,$B29)*KC7*1000)","v":-2632.4085425823396},{"$f":"-IF(KD$7=0,0,HLOOKUP(KD$67,'Inputs S'!$E$16:$AI$22,$B29)*KD7*1000)","v":-2632.4085425823396},{"$f":"-IF(KE$7=0,0,HLOOKUP(KE$67,'Inputs S'!$E$16:$AI$22,$B29)*KE7*1000)","v":-2632.4085425823396},{"$f":"-IF(KF$7=0,0,HLOOKUP(KF$67,'Inputs S'!$E$16:$AI$22,$B29)*KF7*1000)","v":-2632.4085425823396},{"$f":"-IF(KG$7=0,0,HLOOKUP(KG$67,'Inputs S'!$E$16:$AI$22,$B29)*KG7*1000)","v":-2632.4085425823396},{"$f":"-IF(KH$7=0,0,HLOOKUP(KH$67,'Inputs S'!$E$16:$AI$22,$B29)*KH7*1000)","v":-2632.4085425823396},{"$f":"-IF(KI$7=0,0,HLOOKUP(KI$67,'Inputs S'!$E$16:$AI$22,$B29)*KI7*1000)","v":-2617.5361779349814},{"$f":"-IF(KJ$7=0,0,HLOOKUP(KJ$67,'Inputs S'!$E$16:$AI$22,$B29)*KJ7*1000)","v":-2617.5361779349814},{"$f":"-IF(KK$7=0,0,HLOOKUP(KK$67,'Inputs S'!$E$16:$AI$22,$B29)*KK7*1000)","v":-2617.5361779349814},{"$f":"-IF(KL$7=0,0,HLOOKUP(KL$67,'Inputs S'!$E$16:$AI$22,$B29)*KL7*1000)","v":-2617.5361779349814},{"$f":"-IF(KM$7=0,0,HLOOKUP(KM$67,'Inputs S'!$E$16:$AI$22,$B29)*KM7*1000)","v":-2617.5361779349814},{"$f":"-IF(KN$7=0,0,HLOOKUP(KN$67,'Inputs S'!$E$16:$AI$22,$B29)*KN7*1000)","v":-2679.0482781164533},{"$f":"-IF(KO$7=0,0,HLOOKUP(KO$67,'Inputs S'!$E$16:$AI$22,$B29)*KO7*1000)","v":-2679.0482781164533},{"$f":"-IF(KP$7=0,0,HLOOKUP(KP$67,'Inputs S'!$E$16:$AI$22,$B29)*KP7*1000)","v":-2679.0482781164533},{"$f":"-IF(KQ$7=0,0,HLOOKUP(KQ$67,'Inputs S'!$E$16:$AI$22,$B29)*KQ7*1000)","v":-2679.0482781164533},{"$f":"-IF(KR$7=0,0,HLOOKUP(KR$67,'Inputs S'!$E$16:$AI$22,$B29)*KR7*1000)","v":-2679.0482781164533},{"$f":"-IF(KS$7=0,0,HLOOKUP(KS$67,'Inputs S'!$E$16:$AI$22,$B29)*KS7*1000)","v":-2679.0482781164533},{"$f":"-IF(KT$7=0,0,HLOOKUP(KT$67,'Inputs S'!$E$16:$AI$22,$B29)*KT7*1000)","v":-2679.0482781164533},{"$f":"-IF(KU$7=0,0,HLOOKUP(KU$67,'Inputs S'!$E$16:$AI$22,$B29)*KU7*1000)","v":-2663.8264128998821},{"$f":"-IF(KV$7=0,0,HLOOKUP(KV$67,'Inputs S'!$E$16:$AI$22,$B29)*KV7*1000)","v":-2663.8264128998821},{"$f":"-IF(KW$7=0,0,HLOOKUP(KW$67,'Inputs S'!$E$16:$AI$22,$B29)*KW7*1000)","v":-2663.8264128998821},{"$f":"-IF(KX$7=0,0,HLOOKUP(KX$67,'Inputs S'!$E$16:$AI$22,$B29)*KX7*1000)","v":-2663.8264128998821},{"$f":"-IF(KY$7=0,0,HLOOKUP(KY$67,'Inputs S'!$E$16:$AI$22,$B29)*KY7*1000)","v":-2663.8264128998821},{"$f":"-IF(KZ$7=0,0,HLOOKUP(KZ$67,'Inputs S'!$E$16:$AI$22,$B29)*KZ7*1000)","v":-2726.426333603029},{"$f":"-IF(LA$7=0,0,HLOOKUP(LA$67,'Inputs S'!$E$16:$AI$22,$B29)*LA7*1000)","v":-2726.426333603029},{"$f":"-IF(LB$7=0,0,HLOOKUP(LB$67,'Inputs S'!$E$16:$AI$22,$B29)*LB7*1000)","v":-2726.426333603029},{"$f":"-IF(LC$7=0,0,HLOOKUP(LC$67,'Inputs S'!$E$16:$AI$22,$B29)*LC7*1000)","v":-2726.426333603029},{"$f":"-IF(LD$7=0,0,HLOOKUP(LD$67,'Inputs S'!$E$16:$AI$22,$B29)*LD7*1000)","v":-2726.426333603029},{"$f":"-IF(LE$7=0,0,HLOOKUP(LE$67,'Inputs S'!$E$16:$AI$22,$B29)*LE7*1000)","v":-2726.426333603029},{"$f":"-IF(LF$7=0,0,HLOOKUP(LF$67,'Inputs S'!$E$16:$AI$22,$B29)*LF7*1000)","v":-2726.426333603029},{"$f":"-IF(LG$7=0,0,HLOOKUP(LG$67,'Inputs S'!$E$16:$AI$22,$B29)*LG7*1000)","v":-2710.8467545538683},{"$f":"-IF(LH$7=0,0,HLOOKUP(LH$67,'Inputs S'!$E$16:$AI$22,$B29)*LH7*1000)","v":-2710.8467545538683},{"$f":"-IF(LI$7=0,0,HLOOKUP(LI$67,'Inputs S'!$E$16:$AI$22,$B29)*LI7*1000)","v":-2710.8467545538683},{"$f":"-IF(LJ$7=0,0,HLOOKUP(LJ$67,'Inputs S'!$E$16:$AI$22,$B29)*LJ7*1000)","v":-2710.8467545538683},{"$f":"-IF(LK$7=0,0,HLOOKUP(LK$67,'Inputs S'!$E$16:$AI$22,$B29)*LK7*1000)","v":-2710.8467545538683},{"$f":"-IF(LL$7=0,0,HLOOKUP(LL$67,'Inputs S'!$E$16:$AI$22,$B29)*LL7*1000)","v":-2774.5516532858837},{"$f":"-IF(LM$7=0,0,HLOOKUP(LM$67,'Inputs S'!$E$16:$AI$22,$B29)*LM7*1000)","v":-2774.5516532858837},{"$f":"-IF(LN$7=0,0,HLOOKUP(LN$67,'Inputs S'!$E$16:$AI$22,$B29)*LN7*1000)","v":-2774.5516532858837},{"$f":"-IF(LO$7=0,0,HLOOKUP(LO$67,'Inputs S'!$E$16:$AI$22,$B29)*LO7*1000)","v":-2774.5516532858837},{"$f":"-IF(LP$7=0,0,HLOOKUP(LP$67,'Inputs S'!$E$16:$AI$22,$B29)*LP7*1000)","v":-2774.5516532858837},{"$f":"-IF(LQ$7=0,0,HLOOKUP(LQ$67,'Inputs S'!$E$16:$AI$22,$B29)*LQ7*1000)","v":-2774.5516532858837},{"$f":"-IF(LR$7=0,0,HLOOKUP(LR$67,'Inputs S'!$E$16:$AI$22,$B29)*LR7*1000)","v":-2774.5516532858837},{"$f":"-IF(LS$7=0,0,HLOOKUP(LS$67,'Inputs S'!$E$16:$AI$22,$B29)*LS7*1000)","v":-2758.6059541290688},{"$f":"-IF(LT$7=0,0,HLOOKUP(LT$67,'Inputs S'!$E$16:$AI$22,$B29)*LT7*1000)","v":-2758.6059541290688},{"$f":"-IF(LU$7=0,0,HLOOKUP(LU$67,'Inputs S'!$E$16:$AI$22,$B29)*LU7*1000)","v":-2758.6059541290688},{"$f":"-IF(LV$7=0,0,HLOOKUP(LV$67,'Inputs S'!$E$16:$AI$22,$B29)*LV7*1000)","v":-2758.6059541290688},{"$f":"-IF(LW$7=0,0,HLOOKUP(LW$67,'Inputs S'!$E$16:$AI$22,$B29)*LW7*1000)","v":-2758.6059541290688},{"$f":"-IF(LX$7=0,0,HLOOKUP(LX$67,'Inputs S'!$E$16:$AI$22,$B29)*LX7*1000)","v":-2823.4331940511015},{"$f":"-IF(LY$7=0,0,HLOOKUP(LY$67,'Inputs S'!$E$16:$AI$22,$B29)*LY7*1000)","v":-2823.4331940511015},{"$f":"-IF(LZ$7=0,0,HLOOKUP(LZ$67,'Inputs S'!$E$16:$AI$22,$B29)*LZ7*1000)","v":-2823.4331940511015},{"$f":"-IF(MA$7=0,0,HLOOKUP(MA$67,'Inputs S'!$E$16:$AI$22,$B29)*MA7*1000)","v":-2823.4331940511015},{"$f":"-IF(MB$7=0,0,HLOOKUP(MB$67,'Inputs S'!$E$16:$AI$22,$B29)*MB7*1000)","v":-2823.4331940511015},{"$f":"-IF(MC$7=0,0,HLOOKUP(MC$67,'Inputs S'!$E$16:$AI$22,$B29)*MC7*1000)","v":-2823.4331940511015},{"$f":"-IF(MD$7=0,0,HLOOKUP(MD$67,'Inputs S'!$E$16:$AI$22,$B29)*MD7*1000)","v":-2823.4331940511015},{"$f":"-IF(ME$7=0,0,HLOOKUP(ME$67,'Inputs S'!$E$16:$AI$22,$B29)*ME7*1000)","v":-2807.1127709641005},{"$f":"-IF(MF$7=0,0,HLOOKUP(MF$67,'Inputs S'!$E$16:$AI$22,$B29)*MF7*1000)","v":-2807.1127709641005},{"$f":"-IF(MG$7=0,0,HLOOKUP(MG$67,'Inputs S'!$E$16:$AI$22,$B29)*MG7*1000)","v":-2807.1127709641005},{"$f":"-IF(MH$7=0,0,HLOOKUP(MH$67,'Inputs S'!$E$16:$AI$22,$B29)*MH7*1000)","v":-2807.1127709641005},{"$f":"-IF(MI$7=0,0,HLOOKUP(MI$67,'Inputs S'!$E$16:$AI$22,$B29)*MI7*1000)","v":-2807.1127709641005},{"$f":"-IF(MJ$7=0,0,HLOOKUP(MJ$67,'Inputs S'!$E$16:$AI$22,$B29)*MJ7*1000)","v":-2873.0799210817563},{"$f":"-IF(MK$7=0,0,HLOOKUP(MK$67,'Inputs S'!$E$16:$AI$22,$B29)*MK7*1000)","v":-2873.0799210817563},{"$f":"-IF(ML$7=0,0,HLOOKUP(ML$67,'Inputs S'!$E$16:$AI$22,$B29)*ML7*1000)","v":-2873.0799210817563},{"$f":"-IF(MM$7=0,0,HLOOKUP(MM$67,'Inputs S'!$E$16:$AI$22,$B29)*MM7*1000)","v":-2873.0799210817563},{"$f":"-IF(MN$7=0,0,HLOOKUP(MN$67,'Inputs S'!$E$16:$AI$22,$B29)*MN7*1000)","v":-2873.0799210817563},{"$f":"-IF(MO$7=0,0,HLOOKUP(MO$67,'Inputs S'!$E$16:$AI$22,$B29)*MO7*1000)","v":-2873.0799210817563},{"$f":"-IF(MP$7=0,0,HLOOKUP(MP$67,'Inputs S'!$E$16:$AI$22,$B29)*MP7*1000)","v":-2873.0799210817563},{"$f":"-IF(MQ$7=0,0,HLOOKUP(MQ$67,'Inputs S'!$E$16:$AI$22,$B29)*MQ7*1000)","v":-2856.3759680522112},{"$f":"-IF(MR$7=0,0,HLOOKUP(MR$67,'Inputs S'!$E$16:$AI$22,$B29)*MR7*1000)","v":-2856.3759680522112},{"$f":"-IF(MS$7=0,0,HLOOKUP(MS$67,'Inputs S'!$E$16:$AI$22,$B29)*MS7*1000)","v":-2856.3759680522112},{"$f":"-IF(MT$7=0,0,HLOOKUP(MT$67,'Inputs S'!$E$16:$AI$22,$B29)*MT7*1000)","v":-2856.3759680522112},{"$f":"-IF(MU$7=0,0,HLOOKUP(MU$67,'Inputs S'!$E$16:$AI$22,$B29)*MU7*1000)","v":-2856.3759680522112},{"$f":"-IF(MV$7=0,0,HLOOKUP(MV$67,'Inputs S'!$E$16:$AI$22,$B29)*MV7*1000)","v":-2923.5008033014378},{"$f":"-IF(MW$7=0,0,HLOOKUP(MW$67,'Inputs S'!$E$16:$AI$22,$B29)*MW7*1000)","v":-2923.5008033014378},{"$f":"-IF(MX$7=0,0,HLOOKUP(MX$67,'Inputs S'!$E$16:$AI$22,$B29)*MX7*1000)","v":-2923.5008033014378},{"$f":"-IF(MY$7=0,0,HLOOKUP(MY$67,'Inputs S'!$E$16:$AI$22,$B29)*MY7*1000)","v":-2923.5008033014378},{"$f":"-IF(MZ$7=0,0,HLOOKUP(MZ$67,'Inputs S'!$E$16:$AI$22,$B29)*MZ7*1000)","v":-2923.5008033014378},{"$f":"-IF(NA$7=0,0,HLOOKUP(NA$67,'Inputs S'!$E$16:$AI$22,$B29)*NA7*1000)","v":-2923.5008033014378},{"$f":"-IF(NB$7=0,0,HLOOKUP(NB$67,'Inputs S'!$E$16:$AI$22,$B29)*NB7*1000)","v":-2923.5008033014378},{"$f":"-IF(NC$7=0,0,HLOOKUP(NC$67,'Inputs S'!$E$16:$AI$22,$B29)*NC7*1000)","v":-2906.4043073756984},{"$f":"-IF(ND$7=0,0,HLOOKUP(ND$67,'Inputs S'!$E$16:$AI$22,$B29)*ND7*1000)","v":-2906.4043073756984},{"$f":"-IF(NE$7=0,0,HLOOKUP(NE$67,'Inputs S'!$E$16:$AI$22,$B29)*NE7*1000)","v":-2906.4043073756984},{"$f":"-IF(NF$7=0,0,HLOOKUP(NF$67,'Inputs S'!$E$16:$AI$22,$B29)*NF7*1000)","v":-2906.4043073756984},{"$f":"-IF(NG$7=0,0,HLOOKUP(NG$67,'Inputs S'!$E$16:$AI$22,$B29)*NG7*1000)","v":-2906.4043073756984},{"$f":"-IF(NH$7=0,0,HLOOKUP(NH$67,'Inputs S'!$E$16:$AI$22,$B29)*NH7*1000)","v":0},{"$f":"-IF(NI$7=0,0,HLOOKUP(NI$67,'Inputs S'!$E$16:$AI$22,$B29)*NI7*1000)","v":0},{"$f":"-IF(NJ$7=0,0,HLOOKUP(NJ$67,'Inputs S'!$E$16:$AI$22,$B29)*NJ7*1000)","v":0},{"$f":"-IF(NK$7=0,0,HLOOKUP(NK$67,'Inputs S'!$E$16:$AI$22,$B29)*NK7*1000)","v":0},{"$f":"-IF(NL$7=0,0,HLOOKUP(NL$67,'Inputs S'!$E$16:$AI$22,$B29)*NL7*1000)","v":0},{"$f":"-IF(NM$7=0,0,HLOOKUP(NM$67,'Inputs S'!$E$16:$AI$22,$B29)*NM7*1000)","v":0},{"$f":"-IF(NN$7=0,0,HLOOKUP(NN$67,'Inputs S'!$E$16:$AI$22,$B29)*NN7*1000)","v":0}]
[null,7,{"$f":"'Inputs S'!C22","v":"Interconnection Insurance"},null,null,null,{"$f":"-IF(G$7=0,0,HLOOKUP(G$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":0},{"$f":"-IF(H$7=0,0,HLOOKUP(H$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":0},{"$f":"-IF(I$7=0,0,HLOOKUP(I$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":0},{"$f":"-IF(J$7=0,0,HLOOKUP(J$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":0},{"$f":"-IF(K$7=0,0,HLOOKUP(K$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":0},{"$f":"-IF(L$7=0,0,HLOOKUP(L$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-485},{"$f":"-IF(M$7=0,0,HLOOKUP(M$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-485},{"$f":"-IF(N$7=0,0,HLOOKUP(N$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-485},{"$f":"-IF(O$7=0,0,HLOOKUP(O$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-485},{"$f":"-IF(P$7=0,0,HLOOKUP(P$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-485},{"$f":"-IF(Q$7=0,0,HLOOKUP(Q$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-485},{"$f":"-IF(R$7=0,0,HLOOKUP(R$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-485},{"$f":"-IF(S$7=0,0,HLOOKUP(S$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-485},{"$f":"-IF(T$7=0,0,HLOOKUP(T$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-485},{"$f":"-IF(U$7=0,0,HLOOKUP(U$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-485},{"$f":"-IF(V$7=0,0,HLOOKUP(V$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-485},{"$f":"-IF(W$7=0,0,HLOOKUP(W$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-485},{"$f":"-IF(X$7=0,0,HLOOKUP(X$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-496.39749999999998},{"$f":"-IF(Y$7=0,0,HLOOKUP(Y$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-496.39749999999998},{"$f":"-IF(Z$7=0,0,HLOOKUP(Z$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-496.39749999999998},{"$f":"-IF(AA$7=0,0,HLOOKUP(AA$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-496.39749999999998},{"$f":"-IF(AB$7=0,0,HLOOKUP(AB$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-496.39749999999998},{"$f":"-IF(AC$7=0,0,HLOOKUP(AC$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-496.39749999999998},{"$f":"-IF(AD$7=0,0,HLOOKUP(AD$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-496.39749999999998},{"$f":"-IF(AE$7=0,0,HLOOKUP(AE$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-496.39749999999998},{"$f":"-IF(AF$7=0,0,HLOOKUP(AF$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-496.39749999999998},{"$f":"-IF(AG$7=0,0,HLOOKUP(AG$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-496.39749999999998},{"$f":"-IF(AH$7=0,0,HLOOKUP(AH$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-496.39749999999998},{"$f":"-IF(AI$7=0,0,HLOOKUP(AI$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-496.39749999999998},{"$f":"-IF(AJ$7=0,0,HLOOKUP(AJ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-508.06284124999985},{"$f":"-IF(AK$7=0,0,HLOOKUP(AK$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-508.06284124999985},{"$f":"-IF(AL$7=0,0,HLOOKUP(AL$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-508.06284124999985},{"$f":"-IF(AM$7=0,0,HLOOKUP(AM$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-508.06284124999985},{"$f":"-IF(AN$7=0,0,HLOOKUP(AN$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-508.06284124999985},{"$f":"-IF(AO$7=0,0,HLOOKUP(AO$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-508.06284124999985},{"$f":"-IF(AP$7=0,0,HLOOKUP(AP$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-508.06284124999985},{"$f":"-IF(AQ$7=0,0,HLOOKUP(AQ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-508.06284124999985},{"$f":"-IF(AR$7=0,0,HLOOKUP(AR$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-508.06284124999985},{"$f":"-IF(AS$7=0,0,HLOOKUP(AS$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-508.06284124999985},{"$f":"-IF(AT$7=0,0,HLOOKUP(AT$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-508.06284124999985},{"$f":"-IF(AU$7=0,0,HLOOKUP(AU$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-508.06284124999985},{"$f":"-IF(AV$7=0,0,HLOOKUP(AV$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-520.0023180193748},{"$f":"-IF(AW$7=0,0,HLOOKUP(AW$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-520.0023180193748},{"$f":"-IF(AX$7=0,0,HLOOKUP(AX$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-520.0023180193748},{"$f":"-IF(AY$7=0,0,HLOOKUP(AY$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-520.0023180193748},{"$f":"-IF(AZ$7=0,0,HLOOKUP(AZ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-520.0023180193748},{"$f":"-IF(BA$7=0,0,HLOOKUP(BA$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-520.0023180193748},{"$f":"-IF(BB$7=0,0,HLOOKUP(BB$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-520.0023180193748},{"$f":"-IF(BC$7=0,0,HLOOKUP(BC$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-520.0023180193748},{"$f":"-IF(BD$7=0,0,HLOOKUP(BD$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-520.0023180193748},{"$f":"-IF(BE$7=0,0,HLOOKUP(BE$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-520.0023180193748},{"$f":"-IF(BF$7=0,0,HLOOKUP(BF$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-520.0023180193748},{"$f":"-IF(BG$7=0,0,HLOOKUP(BG$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-520.0023180193748},{"$f":"-IF(BH$7=0,0,HLOOKUP(BH$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-532.22237249283},{"$f":"-IF(BI$7=0,0,HLOOKUP(BI$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-532.22237249283},{"$f":"-IF(BJ$7=0,0,HLOOKUP(BJ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-532.22237249283},{"$f":"-IF(BK$7=0,0,HLOOKUP(BK$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-532.22237249283},{"$f":"-IF(BL$7=0,0,HLOOKUP(BL$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-532.22237249283},{"$f":"-IF(BM$7=0,0,HLOOKUP(BM$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-532.22237249283},{"$f":"-IF(BN$7=0,0,HLOOKUP(BN$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-532.22237249283},{"$f":"-IF(BO$7=0,0,HLOOKUP(BO$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-532.22237249283},{"$f":"-IF(BP$7=0,0,HLOOKUP(BP$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-532.22237249283},{"$f":"-IF(BQ$7=0,0,HLOOKUP(BQ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-532.22237249283},{"$f":"-IF(BR$7=0,0,HLOOKUP(BR$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-532.22237249283},{"$f":"-IF(BS$7=0,0,HLOOKUP(BS$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-532.22237249283},{"$f":"-IF(BT$7=0,0,HLOOKUP(BT$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-544.72959824641146},{"$f":"-IF(BU$7=0,0,HLOOKUP(BU$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-544.72959824641146},{"$f":"-IF(BV$7=0,0,HLOOKUP(BV$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-544.72959824641146},{"$f":"-IF(BW$7=0,0,HLOOKUP(BW$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-544.72959824641146},{"$f":"-IF(BX$7=0,0,HLOOKUP(BX$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-544.72959824641146},{"$f":"-IF(BY$7=0,0,HLOOKUP(BY$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-544.72959824641146},{"$f":"-IF(BZ$7=0,0,HLOOKUP(BZ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-544.72959824641146},{"$f":"-IF(CA$7=0,0,HLOOKUP(CA$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-544.72959824641146},{"$f":"-IF(CB$7=0,0,HLOOKUP(CB$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-544.72959824641146},{"$f":"-IF(CC$7=0,0,HLOOKUP(CC$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-544.72959824641146},{"$f":"-IF(CD$7=0,0,HLOOKUP(CD$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-544.72959824641146},{"$f":"-IF(CE$7=0,0,HLOOKUP(CE$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-544.72959824641146},{"$f":"-IF(CF$7=0,0,HLOOKUP(CF$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-557.53074380520206},{"$f":"-IF(CG$7=0,0,HLOOKUP(CG$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-557.53074380520206},{"$f":"-IF(CH$7=0,0,HLOOKUP(CH$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-557.53074380520206},{"$f":"-IF(CI$7=0,0,HLOOKUP(CI$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-557.53074380520206},{"$f":"-IF(CJ$7=0,0,HLOOKUP(CJ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-557.53074380520206},{"$f":"-IF(CK$7=0,0,HLOOKUP(CK$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-557.53074380520206},{"$f":"-IF(CL$7=0,0,HLOOKUP(CL$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-557.53074380520206},{"$f":"-IF(CM$7=0,0,HLOOKUP(CM$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-557.53074380520206},{"$f":"-IF(CN$7=0,0,HLOOKUP(CN$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-557.53074380520206},{"$f":"-IF(CO$7=0,0,HLOOKUP(CO$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-557.53074380520206},{"$f":"-IF(CP$7=0,0,HLOOKUP(CP$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-557.53074380520206},{"$f":"-IF(CQ$7=0,0,HLOOKUP(CQ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-557.53074380520206},{"$f":"-IF(CR$7=0,0,HLOOKUP(CR$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-570.63271628462428},{"$f":"-IF(CS$7=0,0,HLOOKUP(CS$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-570.63271628462428},{"$f":"-IF(CT$7=0,0,HLOOKUP(CT$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-570.63271628462428},{"$f":"-IF(CU$7=0,0,HLOOKUP(CU$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-570.63271628462428},{"$f":"-IF(CV$7=0,0,HLOOKUP(CV$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-570.63271628462428},{"$f":"-IF(CW$7=0,0,HLOOKUP(CW$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-570.63271628462428},{"$f":"-IF(CX$7=0,0,HLOOKUP(CX$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-570.63271628462428},{"$f":"-IF(CY$7=0,0,HLOOKUP(CY$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-570.63271628462428},{"$f":"-IF(CZ$7=0,0,HLOOKUP(CZ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-570.63271628462428},{"$f":"-IF(DA$7=0,0,HLOOKUP(DA$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-570.63271628462428},{"$f":"-IF(DB$7=0,0,HLOOKUP(DB$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-570.63271628462428},{"$f":"-IF(DC$7=0,0,HLOOKUP(DC$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-570.63271628462428},{"$f":"-IF(DD$7=0,0,HLOOKUP(DD$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-584.0425851173128},{"$f":"-IF(DE$7=0,0,HLOOKUP(DE$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-584.0425851173128},{"$f":"-IF(DF$7=0,0,HLOOKUP(DF$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-584.0425851173128},{"$f":"-IF(DG$7=0,0,HLOOKUP(DG$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-584.0425851173128},{"$f":"-IF(DH$7=0,0,HLOOKUP(DH$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-584.0425851173128},{"$f":"-IF(DI$7=0,0,HLOOKUP(DI$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-584.0425851173128},{"$f":"-IF(DJ$7=0,0,HLOOKUP(DJ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-584.0425851173128},{"$f":"-IF(DK$7=0,0,HLOOKUP(DK$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-584.0425851173128},{"$f":"-IF(DL$7=0,0,HLOOKUP(DL$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-584.0425851173128},{"$f":"-IF(DM$7=0,0,HLOOKUP(DM$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-584.0425851173128},{"$f":"-IF(DN$7=0,0,HLOOKUP(DN$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-584.0425851173128},{"$f":"-IF(DO$7=0,0,HLOOKUP(DO$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-584.0425851173128},{"$f":"-IF(DP$7=0,0,HLOOKUP(DP$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-597.76758586756966},{"$f":"-IF(DQ$7=0,0,HLOOKUP(DQ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-597.76758586756966},{"$f":"-IF(DR$7=0,0,HLOOKUP(DR$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-597.76758586756966},{"$f":"-IF(DS$7=0,0,HLOOKUP(DS$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-597.76758586756966},{"$f":"-IF(DT$7=0,0,HLOOKUP(DT$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-597.76758586756966},{"$f":"-IF(DU$7=0,0,HLOOKUP(DU$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-597.76758586756966},{"$f":"-IF(DV$7=0,0,HLOOKUP(DV$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-597.76758586756966},{"$f":"-IF(DW$7=0,0,HLOOKUP(DW$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-597.76758586756966},{"$f":"-IF(DX$7=0,0,HLOOKUP(DX$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-597.76758586756966},{"$f":"-IF(DY$7=0,0,HLOOKUP(DY$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-597.76758586756966},{"$f":"-IF(DZ$7=0,0,HLOOKUP(DZ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-597.76758586756966},{"$f":"-IF(EA$7=0,0,HLOOKUP(EA$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-597.76758586756966},{"$f":"-IF(EB$7=0,0,HLOOKUP(EB$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-611.81512413545749},{"$f":"-IF(EC$7=0,0,HLOOKUP(EC$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-611.81512413545749},{"$f":"-IF(ED$7=0,0,HLOOKUP(ED$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-611.81512413545749},{"$f":"-IF(EE$7=0,0,HLOOKUP(EE$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-611.81512413545749},{"$f":"-IF(EF$7=0,0,HLOOKUP(EF$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-611.81512413545749},{"$f":"-IF(EG$7=0,0,HLOOKUP(EG$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-611.81512413545749},{"$f":"-IF(EH$7=0,0,HLOOKUP(EH$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-611.81512413545749},{"$f":"-IF(EI$7=0,0,HLOOKUP(EI$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-611.81512413545749},{"$f":"-IF(EJ$7=0,0,HLOOKUP(EJ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-611.81512413545749},{"$f":"-IF(EK$7=0,0,HLOOKUP(EK$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-611.81512413545749},{"$f":"-IF(EL$7=0,0,HLOOKUP(EL$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-611.81512413545749},{"$f":"-IF(EM$7=0,0,HLOOKUP(EM$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-611.81512413545749},{"$f":"-IF(EN$7=0,0,HLOOKUP(EN$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-626.19277955264067},{"$f":"-IF(EO$7=0,0,HLOOKUP(EO$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-626.19277955264067},{"$f":"-IF(EP$7=0,0,HLOOKUP(EP$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-626.19277955264067},{"$f":"-IF(EQ$7=0,0,HLOOKUP(EQ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-626.19277955264067},{"$f":"-IF(ER$7=0,0,HLOOKUP(ER$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-626.19277955264067},{"$f":"-IF(ES$7=0,0,HLOOKUP(ES$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-626.19277955264067},{"$f":"-IF(ET$7=0,0,HLOOKUP(ET$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-626.19277955264067},{"$f":"-IF(EU$7=0,0,HLOOKUP(EU$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-626.19277955264067},{"$f":"-IF(EV$7=0,0,HLOOKUP(EV$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-626.19277955264067},{"$f":"-IF(EW$7=0,0,HLOOKUP(EW$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-626.19277955264067},{"$f":"-IF(EX$7=0,0,HLOOKUP(EX$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-626.19277955264067},{"$f":"-IF(EY$7=0,0,HLOOKUP(EY$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-626.19277955264067},{"$f":"-IF(EZ$7=0,0,HLOOKUP(EZ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-640.90830987212757},{"$f":"-IF(FA$7=0,0,HLOOKUP(FA$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-640.90830987212757},{"$f":"-IF(FB$7=0,0,HLOOKUP(FB$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-640.90830987212757},{"$f":"-IF(FC$7=0,0,HLOOKUP(FC$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-640.90830987212757},{"$f":"-IF(FD$7=0,0,HLOOKUP(FD$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-640.90830987212757},{"$f":"-IF(FE$7=0,0,HLOOKUP(FE$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-640.90830987212757},{"$f":"-IF(FF$7=0,0,HLOOKUP(FF$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-640.90830987212757},{"$f":"-IF(FG$7=0,0,HLOOKUP(FG$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-640.90830987212757},{"$f":"-IF(FH$7=0,0,HLOOKUP(FH$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-640.90830987212757},{"$f":"-IF(FI$7=0,0,HLOOKUP(FI$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-640.90830987212757},{"$f":"-IF(FJ$7=0,0,HLOOKUP(FJ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-640.90830987212757},{"$f":"-IF(FK$7=0,0,HLOOKUP(FK$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-640.90830987212757},{"$f":"-IF(FL$7=0,0,HLOOKUP(FL$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-655.96965515412251},{"$f":"-IF(FM$7=0,0,HLOOKUP(FM$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-655.96965515412251},{"$f":"-IF(FN$7=0,0,HLOOKUP(FN$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-655.96965515412251},{"$f":"-IF(FO$7=0,0,HLOOKUP(FO$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-655.96965515412251},{"$f":"-IF(FP$7=0,0,HLOOKUP(FP$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-655.96965515412251},{"$f":"-IF(FQ$7=0,0,HLOOKUP(FQ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-655.96965515412251},{"$f":"-IF(FR$7=0,0,HLOOKUP(FR$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-655.96965515412251},{"$f":"-IF(FS$7=0,0,HLOOKUP(FS$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-655.96965515412251},{"$f":"-IF(FT$7=0,0,HLOOKUP(FT$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-655.96965515412251},{"$f":"-IF(FU$7=0,0,HLOOKUP(FU$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-655.96965515412251},{"$f":"-IF(FV$7=0,0,HLOOKUP(FV$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-655.96965515412251},{"$f":"-IF(FW$7=0,0,HLOOKUP(FW$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-655.96965515412251},{"$f":"-IF(FX$7=0,0,HLOOKUP(FX$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-671.38494205024426},{"$f":"-IF(FY$7=0,0,HLOOKUP(FY$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-671.38494205024426},{"$f":"-IF(FZ$7=0,0,HLOOKUP(FZ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-671.38494205024426},{"$f":"-IF(GA$7=0,0,HLOOKUP(GA$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-671.38494205024426},{"$f":"-IF(GB$7=0,0,HLOOKUP(GB$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-671.38494205024426},{"$f":"-IF(GC$7=0,0,HLOOKUP(GC$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-671.38494205024426},{"$f":"-IF(GD$7=0,0,HLOOKUP(GD$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-671.38494205024426},{"$f":"-IF(GE$7=0,0,HLOOKUP(GE$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-671.38494205024426},{"$f":"-IF(GF$7=0,0,HLOOKUP(GF$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-671.38494205024426},{"$f":"-IF(GG$7=0,0,HLOOKUP(GG$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-671.38494205024426},{"$f":"-IF(GH$7=0,0,HLOOKUP(GH$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-671.38494205024426},{"$f":"-IF(GI$7=0,0,HLOOKUP(GI$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-671.38494205024426},{"$f":"-IF(GJ$7=0,0,HLOOKUP(GJ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-687.16248818842496},{"$f":"-IF(GK$7=0,0,HLOOKUP(GK$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-687.16248818842496},{"$f":"-IF(GL$7=0,0,HLOOKUP(GL$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-687.16248818842496},{"$f":"-IF(GM$7=0,0,HLOOKUP(GM$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-687.16248818842496},{"$f":"-IF(GN$7=0,0,HLOOKUP(GN$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-687.16248818842496},{"$f":"-IF(GO$7=0,0,HLOOKUP(GO$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-687.16248818842496},{"$f":"-IF(GP$7=0,0,HLOOKUP(GP$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-687.16248818842496},{"$f":"-IF(GQ$7=0,0,HLOOKUP(GQ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-687.16248818842496},{"$f":"-IF(GR$7=0,0,HLOOKUP(GR$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-687.16248818842496},{"$f":"-IF(GS$7=0,0,HLOOKUP(GS$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-687.16248818842496},{"$f":"-IF(GT$7=0,0,HLOOKUP(GT$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-687.16248818842496},{"$f":"-IF(GU$7=0,0,HLOOKUP(GU$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-687.16248818842496},{"$f":"-IF(GV$7=0,0,HLOOKUP(GV$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-703.3108066608529},{"$f":"-IF(GW$7=0,0,HLOOKUP(GW$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-703.3108066608529},{"$f":"-IF(GX$7=0,0,HLOOKUP(GX$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-703.3108066608529},{"$f":"-IF(GY$7=0,0,HLOOKUP(GY$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-703.3108066608529},{"$f":"-IF(GZ$7=0,0,HLOOKUP(GZ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-703.3108066608529},{"$f":"-IF(HA$7=0,0,HLOOKUP(HA$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-703.3108066608529},{"$f":"-IF(HB$7=0,0,HLOOKUP(HB$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-703.3108066608529},{"$f":"-IF(HC$7=0,0,HLOOKUP(HC$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-703.3108066608529},{"$f":"-IF(HD$7=0,0,HLOOKUP(HD$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-703.3108066608529},{"$f":"-IF(HE$7=0,0,HLOOKUP(HE$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-703.3108066608529},{"$f":"-IF(HF$7=0,0,HLOOKUP(HF$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-703.3108066608529},{"$f":"-IF(HG$7=0,0,HLOOKUP(HG$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-703.3108066608529},{"$f":"-IF(HH$7=0,0,HLOOKUP(HH$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-719.83861061738287},{"$f":"-IF(HI$7=0,0,HLOOKUP(HI$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-719.83861061738287},{"$f":"-IF(HJ$7=0,0,HLOOKUP(HJ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-719.83861061738287},{"$f":"-IF(HK$7=0,0,HLOOKUP(HK$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-719.83861061738287},{"$f":"-IF(HL$7=0,0,HLOOKUP(HL$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-719.83861061738287},{"$f":"-IF(HM$7=0,0,HLOOKUP(HM$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-719.83861061738287},{"$f":"-IF(HN$7=0,0,HLOOKUP(HN$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-719.83861061738287},{"$f":"-IF(HO$7=0,0,HLOOKUP(HO$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-719.83861061738287},{"$f":"-IF(HP$7=0,0,HLOOKUP(HP$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-719.83861061738287},{"$f":"-IF(HQ$7=0,0,HLOOKUP(HQ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-719.83861061738287},{"$f":"-IF(HR$7=0,0,HLOOKUP(HR$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-719.83861061738287},{"$f":"-IF(HS$7=0,0,HLOOKUP(HS$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-719.83861061738287},{"$f":"-IF(HT$7=0,0,HLOOKUP(HT$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-736.75481796689121},{"$f":"-IF(HU$7=0,0,HLOOKUP(HU$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-736.75481796689121},{"$f":"-IF(HV$7=0,0,HLOOKUP(HV$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-736.75481796689121},{"$f":"-IF(HW$7=0,0,HLOOKUP(HW$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-736.75481796689121},{"$f":"-IF(HX$7=0,0,HLOOKUP(HX$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-736.75481796689121},{"$f":"-IF(HY$7=0,0,HLOOKUP(HY$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-736.75481796689121},{"$f":"-IF(HZ$7=0,0,HLOOKUP(HZ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-736.75481796689121},{"$f":"-IF(IA$7=0,0,HLOOKUP(IA$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-736.75481796689121},{"$f":"-IF(IB$7=0,0,HLOOKUP(IB$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-736.75481796689121},{"$f":"-IF(IC$7=0,0,HLOOKUP(IC$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-736.75481796689121},{"$f":"-IF(ID$7=0,0,HLOOKUP(ID$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-736.75481796689121},{"$f":"-IF(IE$7=0,0,HLOOKUP(IE$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-736.75481796689121},{"$f":"-IF(IF$7=0,0,HLOOKUP(IF$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-754.06855618911311},{"$f":"-IF(IG$7=0,0,HLOOKUP(IG$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-754.06855618911311},{"$f":"-IF(IH$7=0,0,HLOOKUP(IH$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-754.06855618911311},{"$f":"-IF(II$7=0,0,HLOOKUP(II$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-754.06855618911311},{"$f":"-IF(IJ$7=0,0,HLOOKUP(IJ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-754.06855618911311},{"$f":"-IF(IK$7=0,0,HLOOKUP(IK$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-754.06855618911311},{"$f":"-IF(IL$7=0,0,HLOOKUP(IL$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-754.06855618911311},{"$f":"-IF(IM$7=0,0,HLOOKUP(IM$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-754.06855618911311},{"$f":"-IF(IN$7=0,0,HLOOKUP(IN$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-754.06855618911311},{"$f":"-IF(IO$7=0,0,HLOOKUP(IO$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-754.06855618911311},{"$f":"-IF(IP$7=0,0,HLOOKUP(IP$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-754.06855618911311},{"$f":"-IF(IQ$7=0,0,HLOOKUP(IQ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-754.06855618911311},{"$f":"-IF(IR$7=0,0,HLOOKUP(IR$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-771.78916725955708},{"$f":"-IF(IS$7=0,0,HLOOKUP(IS$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-771.78916725955708},{"$f":"-IF(IT$7=0,0,HLOOKUP(IT$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-771.78916725955708},{"$f":"-IF(IU$7=0,0,HLOOKUP(IU$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-771.78916725955708},{"$f":"-IF(IV$7=0,0,HLOOKUP(IV$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-771.78916725955708},{"$f":"-IF(IW$7=0,0,HLOOKUP(IW$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-771.78916725955708},{"$f":"-IF(IX$7=0,0,HLOOKUP(IX$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-771.78916725955708},{"$f":"-IF(IY$7=0,0,HLOOKUP(IY$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-771.78916725955708},{"$f":"-IF(IZ$7=0,0,HLOOKUP(IZ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-771.78916725955708},{"$f":"-IF(JA$7=0,0,HLOOKUP(JA$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-771.78916725955708},{"$f":"-IF(JB$7=0,0,HLOOKUP(JB$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-771.78916725955708},{"$f":"-IF(JC$7=0,0,HLOOKUP(JC$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-771.78916725955708},{"$f":"-IF(JD$7=0,0,HLOOKUP(JD$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-789.9262126901566},{"$f":"-IF(JE$7=0,0,HLOOKUP(JE$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-789.9262126901566},{"$f":"-IF(JF$7=0,0,HLOOKUP(JF$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-789.9262126901566},{"$f":"-IF(JG$7=0,0,HLOOKUP(JG$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-789.9262126901566},{"$f":"-IF(JH$7=0,0,HLOOKUP(JH$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-789.9262126901566},{"$f":"-IF(JI$7=0,0,HLOOKUP(JI$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-789.9262126901566},{"$f":"-IF(JJ$7=0,0,HLOOKUP(JJ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-789.9262126901566},{"$f":"-IF(JK$7=0,0,HLOOKUP(JK$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-789.9262126901566},{"$f":"-IF(JL$7=0,0,HLOOKUP(JL$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-789.9262126901566},{"$f":"-IF(JM$7=0,0,HLOOKUP(JM$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-789.9262126901566},{"$f":"-IF(JN$7=0,0,HLOOKUP(JN$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-789.9262126901566},{"$f":"-IF(JO$7=0,0,HLOOKUP(JO$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-789.9262126901566},{"$f":"-IF(JP$7=0,0,HLOOKUP(JP$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-808.48947868837513},{"$f":"-IF(JQ$7=0,0,HLOOKUP(JQ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-808.48947868837513},{"$f":"-IF(JR$7=0,0,HLOOKUP(JR$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-808.48947868837513},{"$f":"-IF(JS$7=0,0,HLOOKUP(JS$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-808.48947868837513},{"$f":"-IF(JT$7=0,0,HLOOKUP(JT$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-808.48947868837513},{"$f":"-IF(JU$7=0,0,HLOOKUP(JU$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-808.48947868837513},{"$f":"-IF(JV$7=0,0,HLOOKUP(JV$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-808.48947868837513},{"$f":"-IF(JW$7=0,0,HLOOKUP(JW$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-808.48947868837513},{"$f":"-IF(JX$7=0,0,HLOOKUP(JX$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-808.48947868837513},{"$f":"-IF(JY$7=0,0,HLOOKUP(JY$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-808.48947868837513},{"$f":"-IF(JZ$7=0,0,HLOOKUP(JZ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-808.48947868837513},{"$f":"-IF(KA$7=0,0,HLOOKUP(KA$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-808.48947868837513},{"$f":"-IF(KB$7=0,0,HLOOKUP(KB$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-827.48898143755184},{"$f":"-IF(KC$7=0,0,HLOOKUP(KC$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-827.48898143755184},{"$f":"-IF(KD$7=0,0,HLOOKUP(KD$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-827.48898143755184},{"$f":"-IF(KE$7=0,0,HLOOKUP(KE$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-827.48898143755184},{"$f":"-IF(KF$7=0,0,HLOOKUP(KF$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-827.48898143755184},{"$f":"-IF(KG$7=0,0,HLOOKUP(KG$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-827.48898143755184},{"$f":"-IF(KH$7=0,0,HLOOKUP(KH$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-827.48898143755184},{"$f":"-IF(KI$7=0,0,HLOOKUP(KI$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-827.48898143755184},{"$f":"-IF(KJ$7=0,0,HLOOKUP(KJ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-827.48898143755184},{"$f":"-IF(KK$7=0,0,HLOOKUP(KK$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-827.48898143755184},{"$f":"-IF(KL$7=0,0,HLOOKUP(KL$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-827.48898143755184},{"$f":"-IF(KM$7=0,0,HLOOKUP(KM$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-827.48898143755184},{"$f":"-IF(KN$7=0,0,HLOOKUP(KN$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-846.93497250133407},{"$f":"-IF(KO$7=0,0,HLOOKUP(KO$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-846.93497250133407},{"$f":"-IF(KP$7=0,0,HLOOKUP(KP$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-846.93497250133407},{"$f":"-IF(KQ$7=0,0,HLOOKUP(KQ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-846.93497250133407},{"$f":"-IF(KR$7=0,0,HLOOKUP(KR$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-846.93497250133407},{"$f":"-IF(KS$7=0,0,HLOOKUP(KS$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-846.93497250133407},{"$f":"-IF(KT$7=0,0,HLOOKUP(KT$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-846.93497250133407},{"$f":"-IF(KU$7=0,0,HLOOKUP(KU$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-846.93497250133407},{"$f":"-IF(KV$7=0,0,HLOOKUP(KV$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-846.93497250133407},{"$f":"-IF(KW$7=0,0,HLOOKUP(KW$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-846.93497250133407},{"$f":"-IF(KX$7=0,0,HLOOKUP(KX$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-846.93497250133407},{"$f":"-IF(KY$7=0,0,HLOOKUP(KY$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-846.93497250133407},{"$f":"-IF(KZ$7=0,0,HLOOKUP(KZ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-866.83794435511527},{"$f":"-IF(LA$7=0,0,HLOOKUP(LA$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-866.83794435511527},{"$f":"-IF(LB$7=0,0,HLOOKUP(LB$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-866.83794435511527},{"$f":"-IF(LC$7=0,0,HLOOKUP(LC$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-866.83794435511527},{"$f":"-IF(LD$7=0,0,HLOOKUP(LD$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-866.83794435511527},{"$f":"-IF(LE$7=0,0,HLOOKUP(LE$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-866.83794435511527},{"$f":"-IF(LF$7=0,0,HLOOKUP(LF$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-866.83794435511527},{"$f":"-IF(LG$7=0,0,HLOOKUP(LG$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-866.83794435511527},{"$f":"-IF(LH$7=0,0,HLOOKUP(LH$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-866.83794435511527},{"$f":"-IF(LI$7=0,0,HLOOKUP(LI$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-866.83794435511527},{"$f":"-IF(LJ$7=0,0,HLOOKUP(LJ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-866.83794435511527},{"$f":"-IF(LK$7=0,0,HLOOKUP(LK$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-866.83794435511527},{"$f":"-IF(LL$7=0,0,HLOOKUP(LL$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-887.20863604746035},{"$f":"-IF(LM$7=0,0,HLOOKUP(LM$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-887.20863604746035},{"$f":"-IF(LN$7=0,0,HLOOKUP(LN$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-887.20863604746035},{"$f":"-IF(LO$7=0,0,HLOOKUP(LO$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-887.20863604746035},{"$f":"-IF(LP$7=0,0,HLOOKUP(LP$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-887.20863604746035},{"$f":"-IF(LQ$7=0,0,HLOOKUP(LQ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-887.20863604746035},{"$f":"-IF(LR$7=0,0,HLOOKUP(LR$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-887.20863604746035},{"$f":"-IF(LS$7=0,0,HLOOKUP(LS$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-887.20863604746035},{"$f":"-IF(LT$7=0,0,HLOOKUP(LT$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-887.20863604746035},{"$f":"-IF(LU$7=0,0,HLOOKUP(LU$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-887.20863604746035},{"$f":"-IF(LV$7=0,0,HLOOKUP(LV$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-887.20863604746035},{"$f":"-IF(LW$7=0,0,HLOOKUP(LW$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-887.20863604746035},{"$f":"-IF(LX$7=0,0,HLOOKUP(LX$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-908.05803899457544},{"$f":"-IF(LY$7=0,0,HLOOKUP(LY$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-908.05803899457544},{"$f":"-IF(LZ$7=0,0,HLOOKUP(LZ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-908.05803899457544},{"$f":"-IF(MA$7=0,0,HLOOKUP(MA$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-908.05803899457544},{"$f":"-IF(MB$7=0,0,HLOOKUP(MB$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-908.05803899457544},{"$f":"-IF(MC$7=0,0,HLOOKUP(MC$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-908.05803899457544},{"$f":"-IF(MD$7=0,0,HLOOKUP(MD$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-908.05803899457544},{"$f":"-IF(ME$7=0,0,HLOOKUP(ME$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-908.05803899457544},{"$f":"-IF(MF$7=0,0,HLOOKUP(MF$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-908.05803899457544},{"$f":"-IF(MG$7=0,0,HLOOKUP(MG$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-908.05803899457544},{"$f":"-IF(MH$7=0,0,HLOOKUP(MH$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-908.05803899457544},{"$f":"-IF(MI$7=0,0,HLOOKUP(MI$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-908.05803899457544},{"$f":"-IF(MJ$7=0,0,HLOOKUP(MJ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-929.39740291094779},{"$f":"-IF(MK$7=0,0,HLOOKUP(MK$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-929.39740291094779},{"$f":"-IF(ML$7=0,0,HLOOKUP(ML$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-929.39740291094779},{"$f":"-IF(MM$7=0,0,HLOOKUP(MM$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-929.39740291094779},{"$f":"-IF(MN$7=0,0,HLOOKUP(MN$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-929.39740291094779},{"$f":"-IF(MO$7=0,0,HLOOKUP(MO$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-929.39740291094779},{"$f":"-IF(MP$7=0,0,HLOOKUP(MP$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-929.39740291094779},{"$f":"-IF(MQ$7=0,0,HLOOKUP(MQ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-929.39740291094779},{"$f":"-IF(MR$7=0,0,HLOOKUP(MR$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-929.39740291094779},{"$f":"-IF(MS$7=0,0,HLOOKUP(MS$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-929.39740291094779},{"$f":"-IF(MT$7=0,0,HLOOKUP(MT$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-929.39740291094779},{"$f":"-IF(MU$7=0,0,HLOOKUP(MU$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-929.39740291094779},{"$f":"-IF(MV$7=0,0,HLOOKUP(MV$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-951.23824187935497},{"$f":"-IF(MW$7=0,0,HLOOKUP(MW$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-951.23824187935497},{"$f":"-IF(MX$7=0,0,HLOOKUP(MX$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-951.23824187935497},{"$f":"-IF(MY$7=0,0,HLOOKUP(MY$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-951.23824187935497},{"$f":"-IF(MZ$7=0,0,HLOOKUP(MZ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-951.23824187935497},{"$f":"-IF(NA$7=0,0,HLOOKUP(NA$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-951.23824187935497},{"$f":"-IF(NB$7=0,0,HLOOKUP(NB$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-951.23824187935497},{"$f":"-IF(NC$7=0,0,HLOOKUP(NC$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-951.23824187935497},{"$f":"-IF(ND$7=0,0,HLOOKUP(ND$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-951.23824187935497},{"$f":"-IF(NE$7=0,0,HLOOKUP(NE$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-951.23824187935497},{"$f":"-IF(NF$7=0,0,HLOOKUP(NF$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-951.23824187935497},{"$f":"-IF(NG$7=0,0,HLOOKUP(NG$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":-951.23824187935497},{"$f":"-IF(NH$7=0,0,HLOOKUP(NH$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":0},{"$f":"-IF(NI$7=0,0,HLOOKUP(NI$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":0},{"$f":"-IF(NJ$7=0,0,HLOOKUP(NJ$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":0},{"$f":"-IF(NK$7=0,0,HLOOKUP(NK$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":0},{"$f":"-IF(NL$7=0,0,HLOOKUP(NL$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":0},{"$f":"-IF(NM$7=0,0,HLOOKUP(NM$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":0},{"$f":"-IF(NN$7=0,0,HLOOKUP(NN$67,'Inputs S'!$E$16:$AI$22,$B30)/12)","v":0}]
[null,null,"Total Operating Cost",null,null,null,{"$f":"SUM(G24:G30)","v":0},{"$f":"SUM(H24:H30)","v":0},0,0,0,-43182.78655213333,-43209.233079911108,-43235.723685235185,-43262.258441568134,-43288.837422494973,-43315.46070172335,-43342.128353083783,-43360.123601102474,-43386.880218710925,-43413.681430682045,-43440.527311339771,-43467.417935131947,-43656.672972977365,-43683.653306878346,-43710.678608002505,-43737.748951295202,-43764.864411826718,-43792.025064792448,-43819.230985513124,-43837.560554046133,-43864.857236741213,-43892.199413907452,-43919.587161368974,-43947.020555076262,-44139.095993125833,-44166.620907682678,-44194.191697097122,-44221.808437827254,-44249.471206458606,-44277.180079704347,-44304.935134405488,-44323.605092300626,-44351.452740948152,-44379.346802343425,-44407.28735384102,-44435.274472924444,-44630.218571882819,-44658.299059105186,-44686.42634713959,-44714.600513987389,-44742.821637779933,-44771.08979677879,-44799.405069375985,-44818.421592015751,-44846.831327508466,-44875.288412560345,-44903.792926087306,-44932.344947136808,-45130.206853708565,-45158.854127472739,-45187.549146693185,-45216.291990945669,-45245.082739938574,-45273.921473513132,-45302.808271643647,-45322.177642720439,-45351.160810419162,-45380.19228339738,-45409.2721421639,-45438.400467361695,{"$f":"SUM(BT24:BT30)","v":-45639.230230801346},-45668.455731328482,-45697.729941023164,-45727.052941067341,-45756.424812778248,-45785.845637608683,-45815.315497147159,-45835.044110465577,-45864.612284729905,-45894.229739284674,-45923.896556263702,-45953.612817937697,-46157.461406902963,-46187.276805327703,-46217.141896083158,-46247.056761989872,-46277.02148600643,-46307.03615122968,-46337.100840894971,-46357.195202201401,-46387.36019101194,-46417.575454803824,-46447.841077368692,-46478.157142637843,-46685.076462351339,-46715.493665382681,-46745.961563752397,-46776.48024195274,-46807.049784616742,-46837.670276518518,-46868.341802573465,-46888.80853141343,-46919.582381087246,-46950.407520510518,-46981.284035166158,-47012.212010679563,-47222.254920404455,-47253.286075080614,-47284.368948347888,-47315.503626403952,-47346.690195590112,-47377.928742391574,-47409.219353437707,-47430.065185041196,-47461.460185042517,-47492.907510043835,-47524.40724725349,-47555.959484025167,-47769.179814859919,-47800.837313399272,-47832.547574436183,-47864.31068590816,-47896.126735899255,-47927.995812640336,-47959.918004509316,-47981.149791704513,-48013.178479552473,-48045.260548546859,-48077.396087656227,-48109.58518599745,-48326.037758995517,-48358.334243745368,-48390.684555969805,-48423.088785381282,{"$f":"SUM(EF24:EF30)","v":-48455.547021841776},-48488.059355363046,-48520.625876106838,-48542.250591262629,-48574.925757538134,-48607.655382424091,-48640.439556684862,-48673.278371236069,-48893.019015855898,-48925.967384341187,-48958.970666773981,-48992.028954677473,-49025.142339727492,-49058.310913752575,-49091.534768734389,-49113.55950573185,-49146.894199185415,-49180.284450461397,-49213.730352156177,-49247.231997020433,-49470.317569911495,-49503.930979985438,-49537.600412409491,-49571.32596055427,-49605.107717945939,-49638.9457782666,-49672.840235354466,-49695.272211587886,-49729.279744350657,-49763.343956334676,-49797.464942005347,-49831.642795985477,-50058.1312001162,-50092.423075214741,-50126.772103438445,-50161.178380042518,-50195.642000440937,-50230.163060206687,-50264.741655072037,-50287.588213479612,-50322.282166379504,-50357.033942534232,-50391.843638315877,-50426.711350257166,-50656.661554390565,-50691.645588893072,-50726.687930119755,-50761.788675248485,-50796.947921619096,-50832.165766733662,-50867.442308256745,-50890.71091938141,-50926.105147366638,-50961.558365731828,-50997.070672794296,-51032.642167035221,-51266.114225558078,-51301.804390256162,-51337.554038562077,-51373.363269615169,-51409.232182720029,-51445.160877346709,-51481.149453131111,-51504.847717211953,{"$f":"SUM(GR24:GR30)","v":-51540.956354883907},-51577.125173618639,-51613.35427371793,-51649.64375565073,-51886.698828762586,-51923.109376439272,-51959.580608362085,-51996.112625671434,-52032.705529676299,-52069.359421854504,-52106.074403852996,-52130.21005294739,-52167.047520205284,-52203.946383241935,-52240.906744383654,-52277.928706127277,-52518.629080395105,-52555.774551516653,-52592.981931756738,-52630.251324297227,-52667.582832491949,-52704.976559866984,-52742.432610120988,-52767.013510257915,-52804.594518057354,-52842.238160869791,-52879.944543086902,-52917.713769274385,-53162.122878559348,-53200.018107081967,-53237.976494318791,-53275.998145534344,-53314.083166168602,-53352.231661837235,-53390.443738331982,-53415.477891697017,-53453.817447924754,-53492.220903412854,-53530.688364660105,-53569.219938342772,-53817.402385105357,-53856.062504399109,-53894.787057225018,-53933.576150972316,-53972.429893209184,-54011.348391683103,-54050.331754321152,-54075.827301473189,-54114.94071694048,-54154.119321433558,-54193.363223600791,-54232.67253227163,-54484.6941092614,-54524.134558153666,-54563.640741127427,-54603.212767739475,-54642.850747729201,-54682.55479101892,-54722.325007714113,-54748.29022983442,-54788.193124391437,-54828.162523772706,-54868.198538819604,-54908.301280558255,{"$f":"SUM(JD24:JD30)","v":-55164.228992894969},-55204.465521835933,-55244.769111658439,-55285.139874130669,-55325.577921207012,-55366.083365028484,-55406.656317922985,-55433.099639096938,-55473.807947870409,-55514.58410382516,-55555.428220039837,-55596.340409781544,-55856.242497434068,-55897.291174786544,-55938.408266601284,-55979.593886902374,-56020.848149903977,-56062.171170010566,-56103.563061817345,-56130.493051349011,-56172.023031105957,-56213.62222749582,-56255.290755879672,-56297.028731810839,-56560.974692480522,-56602.851910936937,-56644.798924757444,-56686.815850267667,-56728.902803987075,-56771.059902629335,-56813.287263102669,-56840.712637862773,-56883.080873502578,-56925.519722868441,-56968.029303649921,-57010.609733732708,-57278.670346148152,-57321.392829276854,-57364.18651654409,-57407.051526623443,-57449.987978386271,-57492.995990902025,-57536.075683438648,-57564.005310246263,-57607.228721423824,-57650.524171620003,-57693.891780899845,-57737.331669528488,-58009.579017158503,-58053.163826082273,-58096.821276354232,-58140.551489043326,-58184.354585420231,-58228.230686957766,-58272.179915331195,-58300.622813369424,-58344.718661251944,-58388.888002214284,-58433.130958744885,-58477.447653536379,-58753.955148728084,-58798.419688937473,-58842.958336713877,-58887.571215569915,{"$f":"SUM(LP24:LP30)","v":-58932.258449224042},-58977.020161600929,-59021.856476831774,-59050.821820097859,-59095.807714258124,-59140.868584908661,-59186.004557010281,-59231.215755732061,-59512.058164281283,-59557.420192585472,-59602.857824270177,-59648.371185341013,-59693.960402013639,-59739.625600714047,-59785.366908078962,-59814.864027869146,-59860.7579333178,-59906.728328608864,-59952.77534122541,-59998.899098862981,-60284.152565024044,-60330.430196641966,-60376.784957645905,-60423.216976584867,-60469.726382222056,-60516.313303535309,-60562.977869717397,-60593.016257146934,-60639.836501506776,-60686.734779607206,-60733.711221504484,-60780.765957471587,-61070.508029414006,-61117.719745208604,-61165.010147196175,-61212.379366520407,-61259.827534543518,-61307.354782846654,-61354.961243230297,-61385.550551788845,-61433.315832613938,-61481.160722240405,-61529.085353349576,-61577.089858843938,0,0,0,0,0,0,0]
[]
[null,"EBITDA"]
[null,null,"EBITDA - P50",null,null,null,{"$f":"G19+G31","v":0},{"$f":"H19+H31","v":0},0,0,0,105003.65371253336,104977.20718475558,104950.71657943149,104924.18182309855,104897.60284217171,104870.97956294334,104844.3119115829,106687.36401629986,106660.60739869141,106633.80618672029,106606.96030606257,106580.06968227039,106390.81464442497,106363.83431052399,106336.80900939983,106309.73866610714,106282.62320557563,106255.46255260988,106228.25663188921,107181.85577450387,107154.55909180878,107127.21691464254,107099.82916718101,107072.39577347373,106880.32033542416,106852.79542086732,106825.22463145287,106797.60789072275,106769.94512209139,106742.23624884564,106714.48119414451,108508.91591713473,108481.0682684872,108453.17420709193,108425.23365559433,108397.24653651091,108202.30243755254,108174.22195033016,108146.09466229577,108117.92049544796,108089.69937165541,108061.43121265656,108033.11594005936,108946.80230614424,108918.39257065151,108889.93548559964,108861.43097207267,108832.87895102317,108635.01704445141,108606.36977068725,108577.67475146679,108548.93190721431,108520.14115822141,108491.30242464686,108462.41562651633,110208.20826447455,110179.22509677583,110150.1936237976,110121.11376503108,110091.98543983328,{"$f":"BT19+BT31","v":109891.15567639364},109861.9301758665,109832.65596617182,109803.33296612764,109773.96109441674,109744.5402695863,109715.07041004783,111434.35325748242,111404.7850832181,111375.16762866333,111345.50081168429,111315.7845500103,111111.93596104503,111082.12056262029,111052.25547186483,111022.34060595813,110992.37588194157,110962.36121671832,110932.29652705303,112625.06307821756,112594.89808940701,112564.68282561513,112534.41720305027,112504.10113778111,112297.18181806762,112266.76461503629,112236.29671666656,112205.77803846622,112175.20849580222,112144.58800390044,112113.91647784549,113780.16011319452,113749.38626352072,113718.56112409744,113687.6846094418,113656.75663392839,113446.7137242035,113415.68256952734,113384.59969626006,113353.46501820401,113322.27844901785,113291.03990221638,113259.74929117024,114067.00415516342,114035.60915516209,114004.16183016078,113972.66209295113,113941.10985617945,113727.8895253447,113696.23202680534,113664.52176576844,113632.75865429646,113600.94260430537,113569.07352756428,113537.15133569529,115154.68724083874,115122.65855299079,115090.57648399641,115058.44094488703,115026.25184654581,114809.79927354775,114777.50278879789,114745.15247657345,114712.74824716197,{"$f":"EF19+EF31","v":114680.29001070149},114647.77767718022,114615.21115643642,116206.20358533729,116173.52841906178,116140.79879417582,116108.01461991505,116075.17580536385,115855.43516074402,115822.48679225873,115789.48350982594,115756.42522192244,115723.31183687242,115690.14326284734,115656.91940786553,117221.36126664272,117188.02657318916,117154.63632191319,117121.19042021839,117087.68877535415,116864.60320246308,116830.98979238914,116797.32035996509,116763.59481182031,116729.81305442864,116695.97499410798,116662.08053702011,118199.96460827936,118165.95707551659,118131.89286353257,118097.7718778619,118063.59402388177,117837.10561975105,117802.81374465251,117768.4647164288,117734.05843982473,117699.5948194263,117665.07375966056,117630.49516479521,119141.81410559829,119107.12015269839,119072.36837654366,119037.55868076201,119002.69096882074,118772.74076468733,118737.75673018483,118702.71438895815,118667.61364382942,118632.4543974588,118597.23655234423,118561.96001082115,120853.01492265347,120817.62069466824,120782.16747630306,120746.65516924058,120711.08367499965,120477.6116164768,120441.92145177872,120406.1718034728,120370.36257241972,120334.49365931484,120298.56496468818,120262.57638890378,121716.38410275592,{"$f":"GR19+GR31","v":121680.27546508398},121644.10664634925,121607.87754624995,121571.58806431715,121334.5329912053,121298.12244352861,121261.6512116058,121225.11919429645,121188.52629029159,121151.87239811338,121115.15741611489,122542.37719667147,122505.53972941358,122468.64086637693,122431.68050523521,122394.65854349159,122153.95816922377,122116.81269810221,122079.60531786212,122042.33592532165,122005.00441712691,121967.61068975189,121930.15463949788,123330.77862072995,123293.1976129305,123255.55397011807,123217.84758790096,123180.07836171347,122935.66925242852,122897.77402390589,122859.81563666907,122821.79398545352,122783.70896481926,122745.56046915063,122707.34839265587,124870.24344555149,124831.90388932376,124793.50043383567,124755.03297258841,124716.50139890573,124468.31895214316,124429.65883284941,124390.9342800235,124352.1451862762,124313.29144403932,124274.37294556541,124235.38958292737,125578.43939586665,125539.32598039936,125500.14737590626,125460.90347373905,125421.59416506821,125169.57258807843,125130.13213918617,125090.6259562124,125051.05392960036,125011.41594961063,124971.71190632091,124931.94168962572,126248.37127931474,126208.46838475773,126168.49898537644,126128.46297032955,126088.3602285909,{"$f":"JD19+JD31","v":125832.43251625419},125792.19598731323,125751.89239749071,125711.52163501849,125671.08358794215,125630.57814412066,125590.00519122617,127655.6057326122,127614.89742383873,127574.12126788398,127533.27715166929,127492.36496192758,127232.46287427506,127191.41419692259,127150.29710510785,127109.11148480675,127067.85722180516,127026.53420169857,126985.14230989179,128243.94761089177,128202.41763113483,128160.81843474496,128119.14990636111,128077.41193042995,127813.46596976026,127771.58875130385,127729.64173748334,127687.62481197312,127645.53785825371,127603.38075961145,127561.15339913811,129560.39551623299,129518.02728059319,129475.58843122733,129433.07885044585,129390.49842036306,129122.43780794762,129079.71532481891,129036.92163755168,128994.05662747232,128951.1201757095,128908.11216319374,128865.03247065711,127778.0056384285,127734.78222725092,127691.48677705476,127648.11916777492,127604.67927914626,127332.43193151624,127288.84712259247,127245.18967232053,127201.45945963143,127157.65636325453,127113.78026171698,127069.83103334357,125982.29092988432,125938.1950820018,125894.02574103946,125849.78278450886,125805.46608971736,125528.95859452565,125484.49405431627,125439.95540653987,125395.34252768382,{"$f":"LP19+LP31","v":125350.6552940297},125305.89358165281,125261.05726642197,124172.99471773489,124128.00882357464,124082.94795292409,124037.81198082247,123992.60078210069,123711.75837355148,123666.39634524728,123620.95871356258,123575.44535249175,123529.85613581911,123484.19093711871,123438.4496297538,122349.85530454259,122303.96139909394,122257.99100380288,122211.94399118633,122165.82023354876,121880.5667673877,121834.28913576977,121787.93437476584,121741.50235582687,121694.99295018968,121648.40602887643,121601.74146269434,120512.60586984377,120465.78562548393,120418.88734738348,120371.91090548621,120324.8561695191,120035.11409757669,119987.9023817821,119940.61197979451,119893.24276047028,119845.79459244717,119798.26734414404,119750.6608837604,118660.97436978086,118613.20908895577,118565.36419932931,118517.43956822014,118469.43506272577,0,0,0,0,0,0,0]
[null,null,"EBITDA - P99",null,null,null,{"$f":"G20+G31","v":0},{"$f":"H20+H31","v":0},0,0,0,82620.483160247488,82594.03663246971,82567.54602714564,82541.011270812684,82514.432289885852,82487.809010657467,82461.141359297035,84023.087175019144,83996.330557410693,83969.529345439572,83942.683464781847,83915.79284098967,83726.537803144252,83699.557469243271,83672.532168119113,83645.461824826416,83618.346364294906,83591.185711329163,83563.979790608486,84370.771667541965,84343.474984846893,84316.132807680653,84288.745060219138,84261.311666511843,84069.23622846228,84041.711313905427,84014.140524490984,83986.523783760844,83958.8610151295,83931.152141883766,83903.397087182617,85423.967135180166,85396.11948653264,85368.225425137367,85340.284873639772,85312.297754556348,85117.353655597981,85089.273168375599,85061.14588034121,85032.971713493404,85004.750589700852,84976.482430702003,84948.167158104799,85720.971215419442,85692.561479926735,85664.104394874856,85635.599881347895,85607.047860298393,85409.185953726643,85380.538679962454,85351.843660742015,85323.100816489532,85294.310067496626,85265.471333922062,85236.584535791553,86715.754112759314,86686.770945060591,86657.739472082365,86628.659613315845,86599.531288118043,{"$f":"BT20+BT31","v":86398.701524678399},86369.476024151256,86340.201814456581,86310.878814412397,86281.506942701497,86252.086117871062,86222.616258332593,87679.226016050656,87649.657841786335,87620.040387231566,87590.37357025253,87560.657308578535,87356.808719613269,87326.993321188522,87297.128230433067,87267.213364526368,87237.248640509802,87207.233975286552,87177.169285621261,88611.212718343246,88581.0477295327,88550.832465740823,88520.566843175955,88490.250777906796,88283.331458193308,88252.914255161973,88222.44635679225,88191.927678591906,88161.358135927905,88130.737644026129,88100.066117971175,89511.536606151552,89480.76275647775,89449.937617054471,89419.061102398831,89388.133126885426,89178.090217160527,89147.059062484375,89115.976189217094,89084.841511161037,89053.654941974877,89022.416395173408,88991.125784127275,89673.298224445927,89641.903224444599,89610.455899443288,89578.956162233633,89547.403925461957,89334.183594627204,89302.526096087851,89270.815835050947,89239.052723578963,89207.236673587875,89175.367596846787,89143.4454049778,90513.449776954832,90481.42108910688,90449.3390201125,90417.203481003118,90385.014382661902,90168.561809663835,90136.265324913984,90103.91501268954,90071.510783278063,{"$f":"EF20+EF31","v":90039.052546817577},90006.540213296306,89973.973692552507,91321.384559560887,91288.709393285375,91255.979768399411,91223.19559413864,91190.356779587441,90970.616134967611,90937.667766482322,90904.664484049528,90871.606196146036,90838.492811096017,90805.324237070934,90772.10038208912,92096.910650247737,92063.575956794171,92030.185705518204,91996.73980382341,91963.238158959168,91740.152586068099,91706.539175994156,91672.869743570103,91639.144195425324,91605.362438033655,91571.524377712994,91537.629920625128,92839.832372539749,92805.824839776978,92771.760627792959,92737.639642122289,92703.461788142158,92476.973384011435,92442.681508912894,92408.332480689191,92373.926204085117,92339.462583686691,92304.941523920948,92270.362929055598,93549.950221787964,93515.256268888072,93480.504492733337,93445.694796951691,93410.827085010416,93180.876880877011,93145.892846374511,93110.850505147828,93075.749760019098,93040.59051364848,93005.372668533906,92970.096127010824,94911.578581100155,94876.184353114921,94840.731134749745,94805.218827687262,94769.647333446337,94536.175274923487,94500.485110225403,94464.735461919481,94428.926230866404,94393.05731776153,94357.128623134864,94321.140047350462,95551.774384225399,{"$f":"GR20+GR31","v":95515.665746553452},95479.49692781872,95443.267827719421,95406.978345786629,95169.923272674772,95133.512724998087,95097.041493075274,95060.509475765924,95023.916571761059,94987.262679582855,94950.547697584363,96158.544072437682,96121.706605179788,96084.807742143137,96047.847381001426,96010.825419257802,95770.125044989982,95732.979573868419,95695.772193628334,95658.50280108786,95621.171292893123,95583.777565518103,95546.321515264091,96731.67206206682,96694.091054267366,96656.447411454938,96618.741029237834,96580.971803050343,96336.562693765387,96298.667465242761,96260.709078005937,96222.687426790391,96184.602406156133,96146.4539104875,96108.241833992739,97940.655956969335,97902.316400741605,97863.912945253513,97825.445484006254,97786.913910323579,97538.731463561009,97500.071344267257,97461.346791441349,97422.55769769405,97383.703955457167,97344.785456983256,97305.802094345214,98442.136743948708,98403.023328481417,98363.844723988324,98324.600821821106,98285.291513150267,98033.26993616049,97993.829487268231,97954.323304294463,97914.751277682415,97875.113297692689,97835.40925440297,97795.639037707777,98909.303435334907,98869.40054077789,98829.431141396606,98789.395126349715,98749.292384611064,{"$f":"JD20+JD31","v":98493.364672274358},98453.128143333393,98412.824553510873,98372.453791038657,98332.015743962314,98291.510300140828,98250.937347246334,100000.54018671776,99959.831877944293,99919.055721989542,99878.21160577485,99837.299416033144,99577.397328380626,99536.348651028151,99495.231559213411,99454.045938912313,99412.791675910717,99371.468655804129,99330.076763997349,100394.675144029,100353.14516427205,100311.54596788218,100269.87743949833,100228.13946356717,99964.193502897484,99922.316284441069,99880.369270620562,99838.352345110339,99796.265391390931,99754.108292748671,99711.880932275337,101405.00027564046,101362.63204000065,101320.19319063479,101277.68360985331,101235.10317977052,100967.04256735508,100924.32008422638,100881.52639695915,100838.66138687979,100795.72493511696,100752.7169226012,100709.63723006457,99782.584234430251,99739.360823252675,99696.06537305651,99652.697763776669,99609.257875148018,99337.010527517996,99293.425718594226,99249.768268322281,99206.03805563318,99162.234959256282,99118.358857718733,99074.409629345319,98146.843362480358,98102.747514597839,98058.578173635498,98014.335217104905,97970.018522313403,97693.511027121698,97649.04648691231,97604.507839135913,97559.894960279868,{"$f":"LP20+LP31","v":97515.20772662574},97470.446014248853,97425.609699018009,96497.52098692517,96452.535092764912,96407.474222114368,96362.338250012748,96317.127051290969,96036.284642741753,95990.922614437557,95945.484982752852,95899.971621682023,95854.382405009383,95808.717206308982,95762.975898944074,94834.35541032716,94788.461504878505,94742.491109587441,94696.444096970896,94650.320339333324,94365.066873172269,94318.789241554332,94272.434480550408,94226.002461611439,94179.49305597425,94132.906134660996,94086.241568478901,93157.079812222655,93110.259567862813,93063.361289762368,93016.384847865091,92969.330111897987,92679.588039955575,92632.376324160985,92585.085922173399,92537.716702849168,92490.268534826057,92442.741286522927,92395.134826139285,91465.422148754005,91417.656867928919,91369.811978302459,91321.887347193289,91273.882841698913,0,0,0,0,0,0,0]
[null,null,"EBITDA - Applied",null,null,null,{"$f":"G21+G31","v":0},{"$f":"H21+H31","v":0},0,0,0,105003.65371253336,104977.20718475558,104950.71657943149,104924.18182309855,104897.60284217171,104870.97956294334,104844.3119115829,106687.36401629986,106660.60739869141,106633.80618672029,106606.96030606257,106580.06968227039,106390.81464442497,106363.83431052399,106336.80900939983,106309.73866610714,106282.62320557563,106255.46255260988,106228.25663188921,107181.85577450387,107154.55909180878,107127.21691464254,107099.82916718101,107072.39577347373,106880.32033542416,106852.79542086732,106825.22463145287,106797.60789072275,106769.94512209139,106742.23624884564,106714.48119414451,108508.91591713473,108481.0682684872,108453.17420709193,108425.23365559433,108397.24653651091,108202.30243755254,108174.22195033016,108146.09466229577,108117.92049544796,108089.69937165541,108061.43121265656,108033.11594005936,108946.80230614424,108918.39257065151,108889.93548559964,108861.43097207267,108832.87895102317,108635.01704445141,108606.36977068725,108577.67475146679,108548.93190721431,108520.14115822141,108491.30242464686,108462.41562651633,110208.20826447455,110179.22509677583,110150.1936237976,110121.11376503108,110091.98543983328,{"$f":"BT21+BT31","v":109891.15567639364},109861.9301758665,109832.65596617182,109803.33296612764,109773.96109441674,109744.5402695863,109715.07041004783,111434.35325748242,111404.7850832181,111375.16762866333,111345.50081168429,111315.7845500103,111111.93596104503,111082.12056262029,111052.25547186483,111022.34060595813,110992.37588194157,110962.36121671832,110932.29652705303,112625.06307821756,112594.89808940701,112564.68282561513,112534.41720305027,112504.10113778111,112297.18181806762,112266.76461503629,112236.29671666656,112205.77803846622,112175.20849580222,112144.58800390044,112113.91647784549,113780.16011319452,113749.38626352072,113718.56112409744,113687.6846094418,113656.75663392839,113446.7137242035,113415.68256952734,113384.59969626006,113353.46501820401,113322.27844901785,113291.03990221638,113259.74929117024,114067.00415516342,114035.60915516209,114004.16183016078,113972.66209295113,113941.10985617945,113727.8895253447,113696.23202680534,113664.52176576844,113632.75865429646,113600.94260430537,113569.07352756428,113537.15133569529,115154.68724083874,115122.65855299079,115090.57648399641,115058.44094488703,115026.25184654581,114809.79927354775,114777.50278879789,114745.15247657345,114712.74824716197,{"$f":"EF21+EF31","v":114680.29001070149},114647.77767718022,114615.21115643642,116206.20358533729,116173.52841906178,116140.79879417582,116108.01461991505,116075.17580536385,115855.43516074402,115822.48679225873,115789.48350982594,115756.42522192244,115723.31183687242,115690.14326284734,115656.91940786553,117221.36126664272,117188.02657318916,117154.63632191319,117121.19042021839,117087.68877535415,116864.60320246308,116830.98979238914,116797.32035996509,116763.59481182031,116729.81305442864,116695.97499410798,116662.08053702011,118199.96460827936,118165.95707551659,118131.89286353257,118097.7718778619,118063.59402388177,117837.10561975105,117802.81374465251,117768.4647164288,117734.05843982473,117699.5948194263,117665.07375966056,117630.49516479521,119141.81410559829,119107.12015269839,119072.36837654366,119037.55868076201,119002.69096882074,118772.74076468733,118737.75673018483,118702.71438895815,118667.61364382942,118632.4543974588,118597.23655234423,118561.96001082115,120853.01492265347,120817.62069466824,120782.16747630306,120746.65516924058,120711.08367499965,120477.6116164768,120441.92145177872,120406.1718034728,120370.36257241972,120334.49365931484,120298.56496468818,120262.57638890378,121716.38410275592,{"$f":"GR21+GR31","v":121680.27546508398},121644.10664634925,121607.87754624995,121571.58806431715,121334.5329912053,121298.12244352861,121261.6512116058,121225.11919429645,121188.52629029159,121151.87239811338,121115.15741611489,122542.37719667147,122505.53972941358,122468.64086637693,122431.68050523521,122394.65854349159,122153.95816922377,122116.81269810221,122079.60531786212,122042.33592532165,122005.00441712691,121967.61068975189,121930.15463949788,123330.77862072995,123293.1976129305,123255.55397011807,123217.84758790096,123180.07836171347,122935.66925242852,122897.77402390589,122859.81563666907,122821.79398545352,122783.70896481926,122745.56046915063,122707.34839265587,124870.24344555149,124831.90388932376,124793.50043383567,124755.03297258841,124716.50139890573,124468.31895214316,124429.65883284941,124390.9342800235,124352.1451862762,124313.29144403932,124274.37294556541,124235.38958292737,125578.43939586665,125539.32598039936,125500.14737590626,125460.90347373905,125421.59416506821,125169.57258807843,125130.13213918617,125090.6259562124,125051.05392960036,125011.41594961063,124971.71190632091,124931.94168962572,126248.37127931474,126208.46838475773,126168.49898537644,126128.46297032955,126088.3602285909,{"$f":"JD21+JD31","v":125832.43251625419},125792.19598731323,125751.89239749071,125711.52163501849,125671.08358794215,125630.57814412066,125590.00519122617,127655.6057326122,127614.89742383873,127574.12126788398,127533.27715166929,127492.36496192758,127232.46287427506,127191.41419692259,127150.29710510785,127109.11148480675,127067.85722180516,127026.53420169857,126985.14230989179,128243.94761089177,128202.41763113483,128160.81843474496,128119.14990636111,128077.41193042995,127813.46596976026,127771.58875130385,127729.64173748334,127687.62481197312,127645.53785825371,127603.38075961145,127561.15339913811,129560.39551623299,129518.02728059319,129475.58843122733,129433.07885044585,129390.49842036306,129122.43780794762,129079.71532481891,129036.92163755168,128994.05662747232,128951.1201757095,128908.11216319374,128865.03247065711,127778.0056384285,127734.78222725092,127691.48677705476,127648.11916777492,127604.67927914626,127332.43193151624,127288.84712259247,127245.18967232053,127201.45945963143,127157.65636325453,127113.78026171698,127069.83103334357,125982.29092988432,125938.1950820018,125894.02574103946,125849.78278450886,125805.46608971736,125528.95859452565,125484.49405431627,125439.95540653987,125395.34252768382,{"$f":"LP21+LP31","v":125350.6552940297},125305.89358165281,125261.05726642197,124172.99471773489,124128.00882357464,124082.94795292409,124037.81198082247,123992.60078210069,123711.75837355148,123666.39634524728,123620.95871356258,123575.44535249175,123529.85613581911,123484.19093711871,123438.4496297538,122349.85530454259,122303.96139909394,122257.99100380288,122211.94399118633,122165.82023354876,121880.5667673877,121834.28913576977,121787.93437476584,121741.50235582687,121694.99295018968,121648.40602887643,121601.74146269434,120512.60586984377,120465.78562548393,120418.88734738348,120371.91090548621,120324.8561695191,120035.11409757669,119987.9023817821,119940.61197979451,119893.24276047028,119845.79459244717,119798.26734414404,119750.6608837604,118660.97436978086,118613.20908895577,118565.36419932931,118517.43956822014,118469.43506272577,0,0,0,0,0,0,0]
[]
["Reserve Account"]
[null,"O&M Reserve"]
[null,null,"Beginning Balance",null,null,null,{"$f":"'Control Panel'!D68","v":95207.5},{"$f":"G43","v":95207.5},{"$f":"H43","v":95207.5},95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,{"$f":"BT43","v":95207.5},95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,{"$f":"EF43","v":95207.5},95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,{"$f":"GR43","v":95207.5},95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,{"$f":"JD43","v":95207.5},95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,{"$f":"LP43","v":95207.5},95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,0,0,0,0,0,0,0]
[null,null,"Deposits",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Release",null,null,null,{"$f":"IF(G65=360,-G40,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS65=360,-BS40,0)","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,{"$f":"IF(EE65=360,-EE40,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GQ65=360,-GQ40,0)","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,{"$f":"IF(JC65=360,-JC40,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LO65=360,-LO40,0)","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,-95207.5,0,0,0,0,0,0,0]
[null,null,"Ending Balance",null,null,null,{"$f":"SUM(G40:G42)","v":95207.5},{"$f":"SUM(H40:H42)","v":95207.5},{"$f":"SUM(I40:I42)","v":95207.5},95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,{"$f":"SUM(BU40:BU42)","v":95207.5},95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,{"$f":"SUM(EG40:EG42)","v":95207.5},95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,{"$f":"SUM(GS40:GS42)","v":95207.5},95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,{"$f":"SUM(JE40:JE42)","v":95207.5},95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,{"$f":"SUM(LQ40:LQ42)","v":95207.5},95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,0,0,0,0,0,0,0,0]
[]
[]
[null,"Major Replacement Reserve"]
[null,null,"Operation Month",null,null,null,{"$f":"F47+G4","v":0},{"$f":"G47+H4","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"BS47+BT4","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,{"$f":"EE47+EF4","v":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,{"$f":"GQ47+GR4","v":189},190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,{"$f":"JC47+JD4","v":253},254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,{"$f":"LO47+LP4","v":317},318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,360,360,360,360,360,360,360]
[null,null,"Replacement Period Switch",{"$f":"'Control Panel'!D76","v":240},null,null,{"$f":"AND(G4,G47<=$D$48)","v":false},false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BS4,BS47<=$D$48)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EE4,EE47<=$D$48)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GQ4,GQ47<=$D$48)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JC4,JC47<=$D$48)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LO4,LO47<=$D$48)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Replacement Period",{"$f":"'Control Panel'!D74","v":120},null,null,{"$f":"IF(G48,MOD(G47,$D$49)=0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS48,MOD(BS47,$D$49)=0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,{"$f":"IF(EE48,MOD(EE47,$D$49)=0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ48,MOD(GQ47,$D$49)=0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JC48,MOD(JC47,$D$49)=0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO48,MOD(LO47,$D$49)=0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Cost of Replacement",{"$f":"'Control Panel'!D72","v":210075.64},null,null,{"$f":"$D$50*G49*G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$50*BS49*BS48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,210075.64,0,0,0,{"$f":"$D$50*EE49*EE48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$50*GQ49*GQ48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,210075.64,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$50*JC49*JC48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$50*LO49*LO48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Beginning Balance",null,null,null,0,{"$f":"G54","v":0},{"$f":"H54","v":0},0,0,0,1750.6303333333335,3501.260666666667,5251.8910000000005,7002.521333333334,8753.1516666666685,10503.782000000003,12254.412333333337,14005.042666666672,15755.673000000006,17506.303333333341,19256.933666666675,21007.564000000009,22758.194333333344,24508.824666666678,26259.455000000013,28010.085333333347,29760.715666666681,31511.346000000016,33261.976333333347,35012.606666666681,36763.237000000016,38513.86733333335,40264.497666666684,42015.128000000019,43765.758333333353,45516.388666666688,47267.019000000022,49017.649333333356,50768.279666666691,52518.910000000025,54269.54033333336,56020.170666666694,57770.801000000029,59521.431333333363,61272.061666666697,63022.692000000032,64773.322333333366,66523.952666666693,68274.583000000028,70025.213333333362,71775.843666666697,73526.474000000031,75277.104333333366,77027.7346666667,78778.365000000034,80528.995333333369,82279.625666666703,84030.256000000038,85780.886333333372,87531.516666666706,89282.147000000041,91032.777333333375,92783.40766666671,94534.038000000044,96284.668333333379,98035.298666666713,99785.929000000047,101536.55933333338,103287.18966666672,105037.82000000005,{"$f":"BT54","v":106788.45033333339},108539.08066666672,110289.71100000005,112040.34133333339,113790.97166666672,115541.60200000006,117292.23233333339,119042.86266666673,120793.49300000006,122544.12333333339,124294.75366666673,126045.38400000006,127796.0143333334,129546.64466666673,131297.27500000005,133047.90533333339,134798.53566666672,136549.16600000006,138299.79633333339,140050.42666666672,141801.05700000006,143551.68733333339,145302.31766666673,147052.94800000006,148803.5783333334,150554.20866666673,152304.83900000007,154055.4693333334,155806.09966666673,157556.73000000007,159307.3603333334,161057.99066666674,162808.62100000007,164559.25133333341,166309.88166666674,168060.51200000008,169811.14233333341,171561.77266666674,173312.40300000008,175063.03333333341,176813.66366666675,178564.29400000008,180314.92433333342,182065.55466666675,183816.18500000008,185566.81533333342,187317.44566666675,189068.07600000009,190818.70633333342,192569.33666666676,194319.96700000009,196070.59733333343,197821.22766666676,199571.85800000009,201322.48833333343,203073.11866666676,204823.7490000001,206574.37933333343,208325.00966666677,0,1750.6303333333335,3501.260666666667,5251.8910000000005,7002.521333333334,{"$f":"EF54","v":8753.1516666666685},10503.782000000003,12254.412333333337,14005.042666666672,15755.673000000006,17506.303333333341,19256.933666666675,21007.564000000009,22758.194333333344,24508.824666666678,26259.455000000013,28010.085333333347,29760.715666666681,31511.346000000016,33261.976333333347,35012.606666666681,36763.237000000016,38513.86733333335,40264.497666666684,42015.128000000019,43765.758333333353,45516.388666666688,47267.019000000022,49017.649333333356,50768.279666666691,52518.910000000025,54269.54033333336,56020.170666666694,57770.801000000029,59521.431333333363,61272.061666666697,63022.692000000032,64773.322333333366,66523.952666666693,68274.583000000028,70025.213333333362,71775.843666666697,73526.474000000031,75277.104333333366,77027.7346666667,78778.365000000034,80528.995333333369,82279.625666666703,84030.256000000038,85780.886333333372,87531.516666666706,89282.147000000041,91032.777333333375,92783.40766666671,94534.038000000044,96284.668333333379,98035.298666666713,99785.929000000047,101536.55933333338,103287.18966666672,105037.82000000005,106788.45033333339,108539.08066666672,110289.71100000005,112040.34133333339,113790.97166666672,115541.60200000006,117292.23233333339,119042.86266666673,{"$f":"GR54","v":120793.49300000006},122544.12333333339,124294.75366666673,126045.38400000006,127796.0143333334,129546.64466666673,131297.27500000005,133047.90533333339,134798.53566666672,136549.16600000006,138299.79633333339,140050.42666666672,141801.05700000006,143551.68733333339,145302.31766666673,147052.94800000006,148803.5783333334,150554.20866666673,152304.83900000007,154055.4693333334,155806.09966666673,157556.73000000007,159307.3603333334,161057.99066666674,162808.62100000007,164559.25133333341,166309.88166666674,168060.51200000008,169811.14233333341,171561.77266666674,173312.40300000008,175063.03333333341,176813.66366666675,178564.29400000008,180314.92433333342,182065.55466666675,183816.18500000008,185566.81533333342,187317.44566666675,189068.07600000009,190818.70633333342,192569.33666666676,194319.96700000009,196070.59733333343,197821.22766666676,199571.85800000009,201322.48833333343,203073.11866666676,204823.7490000001,206574.37933333343,208325.00966666677,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Deposits",{"$f":"D50/D49","v":1750.6303333333335},null,null,{"$f":"$D$52*G48","v":0},{"$f":"$D$52*H48","v":0},0,0,0,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,{"$f":"$D$52*BT48","v":1750.6303333333335},1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,{"$f":"$D$52*EF48","v":1750.6303333333335},1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,{"$f":"$D$52*GR48","v":1750.6303333333335},1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$52*JD48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$52*LP48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Release",{"$f":"D50","v":210075.64},null,null,{"$f":"$D$53*G49","v":0},{"$f":"$D$53*H49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$53*BT49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,210075.64,0,0,0,0,{"$f":"$D$53*EF49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$53*GR49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,210075.64,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$53*JD49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$53*LP49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ending Balance",null,null,null,{"$f":"G51+G52-G53","v":0},{"$f":"H51+H52-H53","v":0},0,0,0,1750.6303333333335,3501.260666666667,5251.8910000000005,7002.521333333334,8753.1516666666685,10503.782000000003,12254.412333333337,14005.042666666672,15755.673000000006,17506.303333333341,19256.933666666675,21007.564000000009,22758.194333333344,24508.824666666678,26259.455000000013,28010.085333333347,29760.715666666681,31511.346000000016,33261.976333333347,35012.606666666681,36763.237000000016,38513.86733333335,40264.497666666684,42015.128000000019,43765.758333333353,45516.388666666688,47267.019000000022,49017.649333333356,50768.279666666691,52518.910000000025,54269.54033333336,56020.170666666694,57770.801000000029,59521.431333333363,61272.061666666697,63022.692000000032,64773.322333333366,66523.952666666693,68274.583000000028,70025.213333333362,71775.843666666697,73526.474000000031,75277.104333333366,77027.7346666667,78778.365000000034,80528.995333333369,82279.625666666703,84030.256000000038,85780.886333333372,87531.516666666706,89282.147000000041,91032.777333333375,92783.40766666671,94534.038000000044,96284.668333333379,98035.298666666713,99785.929000000047,101536.55933333338,103287.18966666672,105037.82000000005,{"$f":"BT51+BT52-BT53","v":106788.45033333339},108539.08066666672,110289.71100000005,112040.34133333339,113790.97166666672,115541.60200000006,117292.23233333339,119042.86266666673,120793.49300000006,122544.12333333339,124294.75366666673,126045.38400000006,127796.0143333334,129546.64466666673,131297.27500000005,133047.90533333339,134798.53566666672,136549.16600000006,138299.79633333339,140050.42666666672,141801.05700000006,143551.68733333339,145302.31766666673,147052.94800000006,148803.5783333334,150554.20866666673,152304.83900000007,154055.4693333334,155806.09966666673,157556.73000000007,159307.3603333334,161057.99066666674,162808.62100000007,164559.25133333341,166309.88166666674,168060.51200000008,169811.14233333341,171561.77266666674,173312.40300000008,175063.03333333341,176813.66366666675,178564.29400000008,180314.92433333342,182065.55466666675,183816.18500000008,185566.81533333342,187317.44566666675,189068.07600000009,190818.70633333342,192569.33666666676,194319.96700000009,196070.59733333343,197821.22766666676,199571.85800000009,201322.48833333343,203073.11866666676,204823.7490000001,206574.37933333343,208325.00966666677,0,1750.6303333333335,3501.260666666667,5251.8910000000005,7002.521333333334,{"$f":"EF51+EF52-EF53","v":8753.1516666666685},10503.782000000003,12254.412333333337,14005.042666666672,15755.673000000006,17506.303333333341,19256.933666666675,21007.564000000009,22758.194333333344,24508.824666666678,26259.455000000013,28010.085333333347,29760.715666666681,31511.346000000016,33261.976333333347,35012.606666666681,36763.237000000016,38513.86733333335,40264.497666666684,42015.128000000019,43765.758333333353,45516.388666666688,47267.019000000022,49017.649333333356,50768.279666666691,52518.910000000025,54269.54033333336,56020.170666666694,57770.801000000029,59521.431333333363,61272.061666666697,63022.692000000032,64773.322333333366,66523.952666666693,68274.583000000028,70025.213333333362,71775.843666666697,73526.474000000031,75277.104333333366,77027.7346666667,78778.365000000034,80528.995333333369,82279.625666666703,84030.256000000038,85780.886333333372,87531.516666666706,89282.147000000041,91032.777333333375,92783.40766666671,94534.038000000044,96284.668333333379,98035.298666666713,99785.929000000047,101536.55933333338,103287.18966666672,105037.82000000005,106788.45033333339,108539.08066666672,110289.71100000005,112040.34133333339,113790.97166666672,115541.60200000006,117292.23233333339,119042.86266666673,{"$f":"GR51+GR52-GR53","v":120793.49300000006},122544.12333333339,124294.75366666673,126045.38400000006,127796.0143333334,129546.64466666673,131297.27500000005,133047.90533333339,134798.53566666672,136549.16600000006,138299.79633333339,140050.42666666672,141801.05700000006,143551.68733333339,145302.31766666673,147052.94800000006,148803.5783333334,150554.20866666673,152304.83900000007,154055.4693333334,155806.09966666673,157556.73000000007,159307.3603333334,161057.99066666674,162808.62100000007,164559.25133333341,166309.88166666674,168060.51200000008,169811.14233333341,171561.77266666674,173312.40300000008,175063.03333333341,176813.66366666675,178564.29400000008,180314.92433333342,182065.55466666675,183816.18500000008,185566.81533333342,187317.44566666675,189068.07600000009,190818.70633333342,192569.33666666676,194319.96700000009,196070.59733333343,197821.22766666676,199571.85800000009,201322.48833333343,203073.11866666676,204823.7490000001,206574.37933333343,208325.00966666677,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD51+JD52-JD53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP51+LP52-LP53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Deposits",null,null,null,{"$f":"G41+G52","v":0},0,0,0,0,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,{"$f":"BS41+BS52","v":1750.6303333333335},1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,{"$f":"EE41+EE52","v":1750.6303333333335},1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,{"$f":"GQ41+GQ52","v":1750.6303333333335},1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,1750.6303333333335,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC41+JC52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LO41+LO52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Release",null,null,null,{"$f":"G42+G53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS42+BS53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,210075.64,0,0,0,{"$f":"EE42+EE53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ42+GQ53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,210075.64,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC42+JC53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LO42+LO53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-95207.5,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Month",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"Count Month",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372]
[null,null,"Count Quarter",null,null,null,1,1,1,2,2,2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,10,10,11,11,11,12,12,12,13,13,13,14,14,14,15,15,15,16,16,16,17,17,17,18,18,18,19,19,19,20,20,20,21,21,21,22,22,22,23,23,23,24,24,24,25,25,25,26,26,26,27,27,27,28,28,28,29,29,29,30,30,30,31,31,31,32,32,32,33,33,33,34,34,34,35,35,35,36,36,36,37,37,37,38,38,38,39,39,39,40,40,40,41,41,41,42,42,42,43,43,43,44,44,44,45,45,45,46,46,46,47,47,47,48,48,48,49,49,49,50,50,50,51,51,51,52,52,52,53,53,53,54,54,54,55,55,55,56,56,56,57,57,57,58,58,58,59,59,59,60,60,60,61,61,61,62,62,62,63,63,63,64,64,64,65,65,65,66,66,66,67,67,67,68,68,68,69,69,69,70,70,70,71,71,71,72,72,72,73,73,73,74,74,74,75,75,75,76,76,76,77,77,77,78,78,78,79,79,79,80,80,80,81,81,81,82,82,82,83,83,83,84,84,84,85,85,85,86,86,86,87,87,87,88,88,88,89,89,89,90,90,90,91,91,91,92,92,92,93,93,93,94,94,94,95,95,95,96,96,96,97,97,97,98,98,98,99,99,99,100,100,100,101,101,101,102,102,102,103,103,103,104,104,104,105,105,105,106,106,106,107,107,107,108,108,108,109,109,109,110,110,110,111,111,111,112,112,112,113,113,113,114,114,114,115,115,115,116,116,116,117,117,117,118,118,118,119,119,119,120,120,120,121,121,121,122,122,122,123,123,123,124,124,124]
[null,null,"Count Year",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31]
[null,null,"Count Actual Month",null,null,null,{"$f":"IF(G4=0,0,D65+1)","v":0},{"$f":"IF(H4=0,0,G65+1)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(BT4=0,0,BS65+1)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,{"$f":"IF(EF4=0,0,EE65+1)","v":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,{"$f":"IF(GR4=0,0,GQ65+1)","v":189},190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,{"$f":"IF(JD4=0,0,JC65+1)","v":253},254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,{"$f":"IF(LP4=0,0,LO65+1)","v":317},318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,0,0,0,0,0,0,0]
[null,null,"Count Actual Quarter",null,null,null,{"$f":"IF(G4=0,0,IF(MOD(D65,3)=0,D66+1,D66))","v":0},{"$f":"IF(H4=0,0,IF(MOD(G65,3)=0,G66+1,G66))","v":0},0,0,0,1,1,1,2,2,2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,10,10,11,11,11,12,12,12,13,13,13,14,14,14,15,15,15,16,16,16,17,17,17,18,18,18,19,19,19,20,20,20,{"$f":"IF(BT4=0,0,IF(MOD(BS65,3)=0,BS66+1,BS66))","v":21},21,21,22,22,22,23,23,23,24,24,24,25,25,25,26,26,26,27,27,27,28,28,28,29,29,29,30,30,30,31,31,31,32,32,32,33,33,33,34,34,34,35,35,35,36,36,36,37,37,37,38,38,38,39,39,39,40,40,40,41,41,41,42,{"$f":"IF(EF4=0,0,IF(MOD(EE65,3)=0,EE66+1,EE66))","v":42},42,43,43,43,44,44,44,45,45,45,46,46,46,47,47,47,48,48,48,49,49,49,50,50,50,51,51,51,52,52,52,53,53,53,54,54,54,55,55,55,56,56,56,57,57,57,58,58,58,59,59,59,60,60,60,61,61,61,62,62,62,63,63,{"$f":"IF(GR4=0,0,IF(MOD(GQ65,3)=0,GQ66+1,GQ66))","v":63},64,64,64,65,65,65,66,66,66,67,67,67,68,68,68,69,69,69,70,70,70,71,71,71,72,72,72,73,73,73,74,74,74,75,75,75,76,76,76,77,77,77,78,78,78,79,79,79,80,80,80,81,81,81,82,82,82,83,83,83,84,84,84,{"$f":"IF(JD4=0,0,IF(MOD(JC65,3)=0,JC66+1,JC66))","v":85},85,85,86,86,86,87,87,87,88,88,88,89,89,89,90,90,90,91,91,91,92,92,92,93,93,93,94,94,94,95,95,95,96,96,96,97,97,97,98,98,98,99,99,99,100,100,100,101,101,101,102,102,102,103,103,103,104,104,104,105,105,105,106,{"$f":"IF(LP4=0,0,IF(MOD(LO65,3)=0,LO66+1,LO66))","v":106},106,107,107,107,108,108,108,109,109,109,110,110,110,111,111,111,112,112,112,113,113,113,114,114,114,115,115,115,116,116,116,117,117,117,118,118,118,119,119,119,120,120,120,0,0,0,0,0,0,0]
[null,null,"Count Actual Year",null,null,null,{"$f":"IF(G4=0,0,IF(MOD(D65,12)=0,D67+1,D67))","v":0},{"$f":"IF(H4=0,0,IF(MOD(G65,12)=0,G67+1,G67))","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"IF(BT4=0,0,IF(MOD(BS65,12)=0,BS67+1,BS67))","v":6},6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,{"$f":"IF(EF4=0,0,IF(MOD(EE65,12)=0,EE67+1,EE67))","v":11},11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,{"$f":"IF(GR4=0,0,IF(MOD(GQ65,12)=0,GQ67+1,GQ67))","v":16},16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,{"$f":"IF(JD4=0,0,IF(MOD(JC65,12)=0,JC67+1,JC67))","v":22},22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,{"$f":"IF(LP4=0,0,IF(MOD(LO65,12)=0,LO67+1,LO67))","v":27},27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,0,0,0,0,0,0,0]

{"sheet":"Quarterly Debt and Waterfall","index":5,"n_rows":397,"n_cols":130,"rows_kept":397,"cut":false,"hidden":false,"merged":[]}
[null,null,"Time",null,{"$f":"DATE(YEAR('Control Panel'!D13)-1,12,31)","v":"2016-12-31"},null,{"$f":"EOMONTH(E1,3)","v":"2017-03-31"},{"$f":"EOMONTH(G1,3)","v":"2017-06-30"},"2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31",{"$f":"EOMONTH(BS1,3)","v":"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"]
[null,null,"Year",null,null,null,{"$f":"YEAR(G1)","v":2017},{"$f":"YEAR(H1)","v":2017},2017,2017,2018,2018,2018,2018,2019,2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,{"$f":"YEAR(BT1)","v":2033},2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047]
[null,null,"Month",null,null,null,{"$f":"MONTH(G1)","v":3},{"$f":"MONTH(H1)","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,{"$f":"MONTH(BT1)","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12]
[null,null,"Operating Switch",{"$f":"'Control Panel'!D13","v":"2017-06-30"},{"$f":"'Control Panel'!D17","v":"2047-06-30"},"Sum",{"$f":"AND(G1>=$D$4,G1<$E$4)*1","v":0},{"$f":"AND(H1>=$D$4,H1<$E$4)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BT1>=$D$4,BT1<$E$4)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[]
["Debt Size"]
[null,null,"EBITDA - P50",null,null,null,{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!G395,'Monthly Operations'!$G$34:$NN$34)","v":0},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!H395,'Monthly Operations'!$G$34:$NN$34)","v":105003.65371253336},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!I395,'Monthly Operations'!$G$34:$NN$34)","v":314852.10558728565},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!J395,'Monthly Operations'!$G$34:$NN$34)","v":314612.89431669796},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!K395,'Monthly Operations'!$G$34:$NN$34)","v":319981.77760171157},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!L395,'Monthly Operations'!$G$34:$NN$34)","v":319577.84463275794},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!M395,'Monthly Operations'!$G$34:$NN$34)","v":319010.38198603096},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!N395,'Monthly Operations'!$G$34:$NN$34)","v":318766.34239007474},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!O395,'Monthly Operations'!$G$34:$NN$34)","v":321463.63178095518},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!P395,'Monthly Operations'!$G$34:$NN$34)","v":321052.54527607892},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!Q395,'Monthly Operations'!$G$34:$NN$34)","v":320475.62794304296},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!R395,'Monthly Operations'!$G$34:$NN$34)","v":320226.66256508155},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!S395,'Monthly Operations'!$G$34:$NN$34)","v":325443.15839271387},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!T395,'Monthly Operations'!$G$34:$NN$34)","v":325024.78262965777},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!U395,'Monthly Operations'!$G$34:$NN$34)","v":324438.2371080739},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!V395,'Monthly Operations'!$G$34:$NN$34)","v":324184.24652437132},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!W395,'Monthly Operations'!$G$34:$NN$34)","v":326755.13036239537},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!X395,'Monthly Operations'!$G$34:$NN$34)","v":326329.3269675473},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!Y395,'Monthly Operations'!$G$34:$NN$34)","v":325732.97642936837},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!Z395,'Monthly Operations'!$G$34:$NN$34)","v":325473.85920938459},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AA395,'Monthly Operations'!$G$34:$NN$34)","v":330537.626985048},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AB395,'Monthly Operations'!$G$34:$NN$34)","v":330104.25488125801},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AC395,'Monthly Operations'!$G$34:$NN$34)","v":329497.91910816595},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AD395,'Monthly Operations'!$G$34:$NN$34)","v":329233.57177405088},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AE395,'Monthly Operations'!$G$34:$NN$34)","v":334214.30596936389},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AF395,'Monthly Operations'!$G$34:$NN$34)","v":333773.22132273961},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AG395,'Monthly Operations'!$G$34:$NN$34)","v":333156.71664044325},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AH395,'Monthly Operations'!$G$34:$NN$34)","v":332887.03362571291},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AI395,'Monthly Operations'!$G$34:$NN$34)","v":337784.64399323973},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AJ395,'Monthly Operations'!$G$34:$NN$34)","v":337335.70015889901},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AK395,'Monthly Operations'!$G$34:$NN$34)","v":336708.83937016909},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AL395,'Monthly Operations'!$G$34:$NN$34)","v":336433.71297754813},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AM395,'Monthly Operations'!$G$34:$NN$34)","v":341248.10750081268},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AN395,'Monthly Operations'!$G$34:$NN$34)","v":340791.1549675737},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AO395,'Monthly Operations'!$G$34:$NN$34)","v":340153.74728399143},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AP395,'Monthly Operations'!$G$34:$NN$34)","v":339873.06764240447},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AQ395,'Monthly Operations'!$G$34:$NN$34)","v":342106.77514048631},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AR395,'Monthly Operations'!$G$34:$NN$34)","v":341641.66147447529},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AS395,'Monthly Operations'!$G$34:$NN$34)","v":340993.51244687021},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AT395,'Monthly Operations'!$G$34:$NN$34)","v":340707.16746756493},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AU395,'Monthly Operations'!$G$34:$NN$34)","v":345367.92227782594},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AV395,'Monthly Operations'!$G$34:$NN$34)","v":344894.49206498056},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AW395,'Monthly Operations'!$G$34:$NN$34)","v":344235.40351253329},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AX395,'Monthly Operations'!$G$34:$NN$34)","v":343943.27884431812},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AY395,'Monthly Operations'!$G$34:$NN$34)","v":348520.53079857491},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AZ395,'Monthly Operations'!$G$34:$NN$34)","v":348038.62558602291},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BA395,'Monthly Operations'!$G$34:$NN$34)","v":347368.39552400709},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BB395,'Monthly Operations'!$G$34:$NN$34)","v":347070.37450758531},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BC395,'Monthly Operations'!$G$34:$NN$34)","v":351564.0241617451},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BD395,'Monthly Operations'!$G$34:$NN$34)","v":351073.48239803565},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BE395,'Monthly Operations'!$G$34:$NN$34)","v":350391.90496417455},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BF395,'Monthly Operations'!$G$34:$NN$34)","v":350087.86858555675},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BG395,'Monthly Operations'!$G$34:$NN$34)","v":354497.81454732851},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BH395,'Monthly Operations'!$G$34:$NN$34)","v":353998.47152149474},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BI395,'Monthly Operations'!$G$34:$NN$34)","v":353305.33690090606},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BJ395,'Monthly Operations'!$G$34:$NN$34)","v":352995.16374388209},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BK395,'Monthly Operations'!$G$34:$NN$34)","v":357321.30263484037},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BL395,'Monthly Operations'!$G$34:$NN$34)","v":356812.99041427008},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BM395,'Monthly Operations'!$G$34:$NN$34)","v":356108.08476297243},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BN395,'Monthly Operations'!$G$34:$NN$34)","v":355791.65096062422},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BO395,'Monthly Operations'!$G$34:$NN$34)","v":362452.80309362477},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BP395,'Monthly Operations'!$G$34:$NN$34)","v":361935.35046071705},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BQ395,'Monthly Operations'!$G$34:$NN$34)","v":361218.45582767122},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BR395,'Monthly Operations'!$G$34:$NN$34)","v":360895.6350129068},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BS395,'Monthly Operations'!$G$34:$NN$34)","v":365040.76621418912},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BT395,'Monthly Operations'!$G$34:$NN$34)","v":364513.99860177241},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BU395,'Monthly Operations'!$G$34:$NN$34)","v":363784.89284943091},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BV395,'Monthly Operations'!$G$34:$NN$34)","v":363455.55610451987},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BW395,'Monthly Operations'!$G$34:$NN$34)","v":367516.55779246194},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BX395,'Monthly Operations'!$G$34:$NN$34)","v":366980.29721795057},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BY395,'Monthly Operations'!$G$34:$NN$34)","v":366238.75394128601},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BZ395,'Monthly Operations'!$G$34:$NN$34)","v":365902.76974637667},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CA395,'Monthly Operations'!$G$34:$NN$34)","v":369879.53020377853},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CB395,'Monthly Operations'!$G$34:$NN$34)","v":369333.59520204295},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CC395,'Monthly Operations'!$G$34:$NN$34)","v":368579.38364602847},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CD395,'Monthly Operations'!$G$34:$NN$34)","v":368236.61782662576},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CE395,'Monthly Operations'!$G$34:$NN$34)","v":374495.64776871091},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CF395,'Monthly Operations'!$G$34:$NN$34)","v":373939.85332363728},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CG395,'Monthly Operations'!$G$34:$NN$34)","v":373172.73829914909},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CH395,'Monthly Operations'!$G$34:$NN$34)","v":372823.0539725321},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CI395,'Monthly Operations'!$G$34:$NN$34)","v":376617.91275217227},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CJ395,'Monthly Operations'!$G$34:$NN$34)","v":376052.07022688567},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CK395,'Monthly Operations'!$G$34:$NN$34)","v":375271.81202499894},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CL395,'Monthly Operations'!$G$34:$NN$34)","v":374915.06954555726},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CM395,'Monthly Operations'!$G$34:$NN$34)","v":378625.33864944894},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CN395,'Monthly Operations'!$G$34:$NN$34)","v":378049.25571517466},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CO395,'Monthly Operations'!$G$34:$NN$34)","v":377255.61001982243},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CP395,'Monthly Operations'!$G$34:$NN$34)","v":376891.66692328895},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CQ395,'Monthly Operations'!$G$34:$NN$34)","v":382844.62442433491},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CR395,'Monthly Operations'!$G$34:$NN$34)","v":382258.10498787195},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CS395,'Monthly Operations'!$G$34:$NN$34)","v":381450.82278683718},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CT395,'Monthly Operations'!$G$34:$NN$34)","v":381079.53373339551},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CU395,'Monthly Operations'!$G$34:$NN$34)","v":384607.18367677159},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CV395,'Monthly Operations'!$G$34:$NN$34)","v":384010.02780655131},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CW395,'Monthly Operations'!$G$34:$NN$34)","v":383188.8553007603},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CX395,'Monthly Operations'!$G$34:$NN$34)","v":382810.07201700326},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CY395,'Monthly Operations'!$G$34:$NN$34)","v":388554.01122805348},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CZ395,'Monthly Operations'!$G$34:$NN$34)","v":387946.01507875655},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DA395,'Monthly Operations'!$G$34:$NN$34)","v":387110.69358984294},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DB395,'Monthly Operations'!$G$34:$NN$34)","v":386724.26480956038},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DC395,'Monthly Operations'!$G$34:$NN$34)","v":383204.27464273421},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DD395,'Monthly Operations'!$G$34:$NN$34)","v":382585.23037843744},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DE395,'Monthly Operations'!$G$34:$NN$34)","v":381735.49625454441},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DF395,'Monthly Operations'!$G$34:$NN$34)","v":381341.26765831508},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DG395,'Monthly Operations'!$G$34:$NN$34)","v":377814.51175292558},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DH395,'Monthly Operations'!$G$34:$NN$34)","v":377184.20746875188},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DI395,'Monthly Operations'!$G$34:$NN$34)","v":376319.79198853998},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DJ395,'Monthly Operations'!$G$34:$NN$34)","v":375917.60614210449},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DK395,'Monthly Operations'!$G$34:$NN$34)","v":372383.95149423362},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DL395,'Monthly Operations'!$G$34:$NN$34)","v":371742.17113647464},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DM395,'Monthly Operations'!$G$34:$NN$34)","v":370862.80041130161},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DN395,'Monthly Operations'!$G$34:$NN$34)","v":370452.49670269166},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DO395,'Monthly Operations'!$G$34:$NN$34)","v":366911.80770743941},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DP395,'Monthly Operations'!$G$34:$NN$34)","v":366258.33099212276},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DQ395,'Monthly Operations'!$G$34:$NN$34)","v":365363.72586636245},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DR395,'Monthly Operations'!$G$34:$NN$34)","v":364945.14044176042},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DS395,'Monthly Operations'!$G$34:$NN$34)","v":361397.27884271118},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DT395,'Monthly Operations'!$G$34:$NN$34)","v":360731.88117258198},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DU395,'Monthly Operations'!$G$34:$NN$34)","v":359821.7571220469},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DV395,'Monthly Operations'!$G$34:$NN$34)","v":359394.7228203516},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DW395,'Monthly Operations'!$G$34:$NN$34)","v":355839.54765806592},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DX395,'Monthly Operations'!$G$34:$NN$34)","v":236986.87463094591},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DY395,'Monthly Operations'!$G$34:$NN$34)","v":0},{"$f":"SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DZ395,'Monthly Operations'!$G$34:$NN$34)","v":0}]
[null,null,"Reserve Account Deposits",null,null,null,{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!G395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!H395,'Monthly Operations'!$G$56:$NN$56)","v":-1750.6303333333335},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!I395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!J395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!K395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!L395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!M395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!N395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!O395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!P395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!Q395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!R395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!S395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!T395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!U395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!V395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!W395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!X395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!Y395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!Z395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AA395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AB395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AC395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AD395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AE395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AF395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AG395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AH395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AI395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AJ395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AK395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AL395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AM395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AN395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AO395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AP395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AQ395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AR395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AS395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AT395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AU395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AV395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AW395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AX395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AY395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!AZ395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BA395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BB395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BC395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BD395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BE395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BF395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BG395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BH395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BI395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BJ395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BK395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BL395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BM395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BN395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BO395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BP395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BQ395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BR395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BS395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BT395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BU395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BV395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BW395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BX395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BY395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!BZ395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CA395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CB395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CC395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CD395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CE395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CF395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CG395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CH395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CI395,'Monthly Operations'!$G$56:$NN$56)","v":-5251.8910000000005},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CJ395,'Monthly Operations'!$G$56:$NN$56)","v":-3501.260666666667},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CK395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CL395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CM395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CN395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CO395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CP395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CQ395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CR395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CS395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CT395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CU395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CV395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CW395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CX395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CY395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!CZ395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DA395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DB395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DC395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DD395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DE395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DF395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DG395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DH395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DI395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DJ395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DK395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DL395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DM395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DN395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DO395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DP395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DQ395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DR395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DS395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DT395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DU395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DV395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DW395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DX395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DY395,'Monthly Operations'!$G$56:$NN$56)","v":0},{"$f":"-SUMIF('Monthly Operations'!$G$63:$NN$63,'Quarterly Debt and Waterfall'!DZ395,'Monthly Operations'!$G$56:$NN$56)","v":0}]
[null,null,"Cash for Debt Service - P50 ",null,null,null,{"$f":"G7+G8","v":0},{"$f":"H7+H8","v":103253.02337920002},309600.21458728565,309361.00331669796,314729.88660171157,314325.95363275794,313758.49098603096,313514.45139007474,316211.74078095518,315800.65427607892,315223.73694304295,314974.77156508155,320191.26739271387,319772.89162965777,319186.34610807389,318932.35552437132,321503.23936239537,321077.4359675473,320481.08542936837,320221.96820938459,325285.735985048,324852.363881258,324246.02810816595,323981.68077405088,328962.41496936389,328521.33032273961,327904.82564044325,327635.14262571291,332532.75299323973,332083.80915889901,331456.94837016909,331181.82197754813,335996.21650081268,335539.2639675737,334901.85628399142,334621.17664240446,336854.88414048631,336389.77047447528,335741.62144687021,335455.27646756492,340116.03127782594,339642.60106498055,338983.51251253329,338691.38784431812,343268.63979857491,342786.73458602291,342116.50452400709,341818.4835075853,346312.13316174509,345821.59139803564,345140.01396417455,344835.97758555674,349245.92354732851,348746.58052149473,348053.44590090605,347743.27274388209,352069.41163484036,351561.09941427008,350856.19376297243,350539.75996062421,357200.91209362476,356683.45946071704,355966.56482767122,355643.7440129068,359788.87521418912,{"$f":"BT7+BT8","v":359262.10760177241},358533.0018494309,358203.66510451987,362264.66679246194,361728.40621795057,360986.862941286,360650.87874637666,364627.63920377853,364081.70420204295,363327.49264602846,362984.72682662576,369243.75676871091,368687.96232363727,367920.84729914909,367571.1629725321,371366.02175217227,372550.809560219,375271.81202499894,374915.06954555726,378625.33864944894,378049.25571517466,377255.61001982243,376891.66692328895,382844.62442433491,382258.10498787195,381450.82278683718,381079.53373339551,384607.18367677159,384010.02780655131,383188.8553007603,382810.07201700326,388554.01122805348,387946.01507875655,387110.69358984294,386724.26480956038,383204.27464273421,382585.23037843744,381735.49625454441,381341.26765831508,377814.51175292558,377184.20746875188,376319.79198853998,375917.60614210449,372383.95149423362,371742.17113647464,370862.80041130161,370452.49670269166,366911.80770743941,366258.33099212276,365363.72586636245,364945.14044176042,361397.27884271118,360731.88117258198,359821.7571220469,359394.7228203516,355839.54765806592,236986.87463094591,0,0]
[]
[null,null,"Quarter",null,null,null,{"$f":"F11+G4","v":0},{"$f":"G11+H4","v":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,{"$f":"BS11+BT4","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,120,120,120]
[null,null,"Amortisation Period",{"$f":"'Control Panel'!D42","v":"2017-09-30"},{"$f":"'Control Panel'!D43","v":"2034-09-30"},{"$f":"SUM(G12:DZ12)","v":68},{"$f":"AND(G1>=$D$12,G1<$E$12)*1","v":0},{"$f":"AND(H1>=$D$12,H1<$E$12)*1","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BT1>=$D$12,BT1<$E$12)*1","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Target Debt Service",null,{"$f":"'Control Panel'!D31","v":1.35},null,{"$f":"G9/$E$13*G12","v":0},{"$f":"H9/$E$13*H12","v":0},229333.49228687823,229156.29875310959,233133.24933460113,232834.03972796883,232413.6970266896,232232.92695561089,234230.91909700382,233926.41057487327,233499.06440225404,233314.6456037641,237178.71658719543,236868.80861456131,236434.3304504251,236246.18927731208,238150.54767584841,237835.13775373873,237393.39661434692,237201.45793287747,240952.39702596146,240631.3806527837,240182.24304308588,239986.43020300064,243675.86294026952,243349.1335723997,242892.46343736534,242692.69824126881,246320.55777277015,245988.00678436962,245523.6654593845,245319.86813151711,248886.08629689825,248547.60293894346,248075.4490992529,247867.53825363293,249522.13640036021,249177.60775887055,248697.49736805199,248485.38997597399,251937.80094653773,251587.11189998558,251098.89815743204,250882.5095143097,254273.06651746287,253916.09969335029,253419.63298074598,253198.87667228541,256527.5060457371,256164.14177632268,255659.26960309225,255434.05747078275,258700.68410913221,258330.80038629237,257817.36733400446,257587.60943991263,260792.1567665484,260415.62919575561,259893.47686146104,259659.08145231422,264593.26821749983,264209.9699709015,263678.93690938607,263439.81037993095,266510.27793643635,{"$f":"BT9/$E$13*BT12","v":266120.07970501657},265580.00136994879,265336.04822557024,268344.19762404589,267946.96756885224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Rate",null,{"$f":"'Control Panel'!D47","v":5.5E-2},null,{"$f":"$E$14/4","v":1.375E-2},1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,{"$f":"$E$14/4","v":1.375E-2},1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,{"$f":"$E$14/4","v":1.375E-2},1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,{"$f":"$E$14/4","v":1.375E-2},1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2]
[null,null,"Interest Rate Index",null,null,1,{"$f":"F15*(1+G14*G12)","v":1},{"$f":"G15*(1+H14*H12)","v":1},1.0137499999999999,1.0276890624999999,1.0418197871093748,1.0561448091821286,1.0706668003083828,1.085388468812623,1.1003125602587964,1.1154418579623548,1.130779183509337,1.1463273972825903,1.1620893989952259,1.1780681282314103,1.1942665649945921,1.2106877302632677,1.2273346865543875,1.2442105384945101,1.2613184333988097,1.2786615618580432,1.2962431583335912,1.3140665017606779,1.332134916159887,1.3504517712570854,1.3690204831118702,1.3878445147546583,1.4069273768325348,1.4262726282639819,1.4458838769026117,1.4657647802100224,1.4859190459379101,1.5063504328195563,1.527062751270825,1.5480598641007988,1.5693456872321847,1.5909241904316271,1.6127993980500619,1.6349753897732502,1.6574563013826322,1.6802463255266433,1.7033497125026344,1.7267707710495455,1.7505138691514766,1.7745834348523093,1.7989839570815285,1.8237199864913993,1.848796136305656,1.8742170831798586,1.8999875680735816,1.9261123971345933,1.9525964425951938,1.9794446436808777,2.0066620075314896,2.0342536101350475,2.0622245972744042,2.0905801854869273,2.1193256630373725,2.1484663909041362,2.1780078037790678,2.2079554110810298,2.2383147979833939,2.2690916264556655,2.3002916363194306,2.3319206463188227,2.3639845552057062,{"$f":"BS15*(1+BT14*BT12)","v":2.3964893428397844},2.4294410713038315,2.462845886034259,2.4967100169672301,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293,2.5310397797005293]
[null,null,"Debt Size - P50",null,{"$f":"SUMPRODUCT(G13:DZ13/G15:DZ15)","v":10807077.021538867}]
[]
[null,null,"EBITDA - P99",null,null,null,{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!G1,'Monthly Operations'!35:35)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!H1,'Monthly Operations'!35:35)","v":82620.483160247488},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!I1,'Monthly Operations'!35:35)","v":247702.59393042803},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!J1,'Monthly Operations'!35:35)","v":247463.38265984034},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!K1,'Monthly Operations'!35:35)","v":251988.94707786941},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!L1,'Monthly Operations'!35:35)","v":251585.01410891576},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!M1,'Monthly Operations'!35:35)","v":251017.55146218883},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!N1,'Monthly Operations'!35:35)","v":250773.51186623255},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!O1,'Monthly Operations'!35:35)","v":253030.37946006953},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!P1,'Monthly Operations'!35:35)","v":252619.29295519326},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Q1,'Monthly Operations'!35:35)","v":252042.37562215724},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!R1,'Monthly Operations'!35:35)","v":251793.4102441959},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!S1,'Monthly Operations'!35:35)","v":256188.31204685016},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!T1,'Monthly Operations'!35:35)","v":255769.93628379409},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!U1,'Monthly Operations'!35:35)","v":255183.39076221021},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!V1,'Monthly Operations'!35:35)","v":254929.40017850764},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!W1,'Monthly Operations'!35:35)","v":257077.63709022102},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!X1,'Monthly Operations'!35:35)","v":256651.83369537292},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Y1,'Monthly Operations'!35:35)","v":256055.48315719399},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Z1,'Monthly Operations'!35:35)","v":255796.36593721021},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AA1,'Monthly Operations'!35:35)","v":260060.26452990226},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AB1,'Monthly Operations'!35:35)","v":259626.89242611226},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AC1,'Monthly Operations'!35:35)","v":259020.55665302023},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AD1,'Monthly Operations'!35:35)","v":258756.20931890517},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AE1,'Monthly Operations'!35:35)","v":262948.92424506857},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AF1,'Monthly Operations'!35:35)","v":262507.83959844429},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AG1,'Monthly Operations'!35:35)","v":261891.33491614796},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AH1,'Monthly Operations'!35:35)","v":261621.65190141762},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AI1,'Monthly Operations'!35:35)","v":265743.0929136168},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AJ1,'Monthly Operations'!35:35)","v":265294.14907927607},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AK1,'Monthly Operations'!35:35)","v":264667.28829054616},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AL1,'Monthly Operations'!35:35)","v":264392.16189792519},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AM1,'Monthly Operations'!35:35)","v":268442.23697968374},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AN1,'Monthly Operations'!35:35)","v":267985.28444644477},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AO1,'Monthly Operations'!35:35)","v":267347.87676286255},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AP1,'Monthly Operations'!35:35)","v":267067.19712127559},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AQ1,'Monthly Operations'!35:35)","v":268925.6573483338},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AR1,'Monthly Operations'!35:35)","v":268460.54368232278},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AS1,'Monthly Operations'!35:35)","v":267812.39465471776},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AT1,'Monthly Operations'!35:35)","v":267526.04967541248},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AU1,'Monthly Operations'!35:35)","v":271444.20988617418},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AV1,'Monthly Operations'!35:35)","v":270970.77967332886},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AW1,'Monthly Operations'!35:35)","v":270311.69112088159},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AX1,'Monthly Operations'!35:35)","v":270019.56645266642},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AY1,'Monthly Operations'!35:35)","v":273866.07372124563},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AZ1,'Monthly Operations'!35:35)","v":273384.16850869369},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BA1,'Monthly Operations'!35:35)","v":272713.93844667787},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BB1,'Monthly Operations'!35:35)","v":272415.91743025603},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BC1,'Monthly Operations'!35:35)","v":276190.67231256014},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BD1,'Monthly Operations'!35:35)","v":275700.13054885069},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BE1,'Monthly Operations'!35:35)","v":275018.5531149896},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BF1,'Monthly Operations'!35:35)","v":274714.51673637179},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BG1,'Monthly Operations'!35:35)","v":278417.41784010967},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BH1,'Monthly Operations'!35:35)","v":277918.0748142759},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BI1,'Monthly Operations'!35:35)","v":277224.94019368722},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BJ1,'Monthly Operations'!35:35)","v":276914.76703666325},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BK1,'Monthly Operations'!35:35)","v":280545.71098340937},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BL1,'Monthly Operations'!35:35)","v":280037.39876283915},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BM1,'Monthly Operations'!35:35)","v":279332.49311154144},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BN1,'Monthly Operations'!35:35)","v":279016.05930919322},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BO1,'Monthly Operations'!35:35)","v":284628.49406896485},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BP1,'Monthly Operations'!35:35)","v":284111.04143605707},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BQ1,'Monthly Operations'!35:35)","v":283394.1468030113},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BR1,'Monthly Operations'!35:35)","v":283071.32598824683},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BS1,'Monthly Operations'!35:35)","v":286546.93705859757},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BT1,'Monthly Operations'!35:35)","v":286020.16944618081},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BU1,'Monthly Operations'!35:35)","v":285291.0636938393},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BV1,'Monthly Operations'!35:35)","v":284961.72694892826},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BW1,'Monthly Operations'!35:35)","v":288365.05841976061},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BX1,'Monthly Operations'!35:35)","v":287828.79784524918},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BY1,'Monthly Operations'!35:35)","v":287087.25456858461},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BZ1,'Monthly Operations'!35:35)","v":286751.27037367533},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CA1,'Monthly Operations'!35:35)","v":290082.21052778914},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CB1,'Monthly Operations'!35:35)","v":289536.27552605356},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CC1,'Monthly Operations'!35:35)","v":288782.06397003913},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CD1,'Monthly Operations'!35:35)","v":288439.29815063637},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CE1,'Monthly Operations'!35:35)","v":293706.88530296448},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CF1,'Monthly Operations'!35:35)","v":293151.09085789084},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CG1,'Monthly Operations'!35:35)","v":292383.97583340266},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CH1,'Monthly Operations'!35:35)","v":292034.29150678567},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CI1,'Monthly Operations'!35:35)","v":295209.00479641848},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CJ1,'Monthly Operations'!35:35)","v":294643.16227113188},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CK1,'Monthly Operations'!35:35)","v":293862.90406924509},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CL1,'Monthly Operations'!35:35)","v":293506.16158980341},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CM1,'Monthly Operations'!35:35)","v":296608.1351175094},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CN1,'Monthly Operations'!35:35)","v":296032.05218323518},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CO1,'Monthly Operations'!35:35)","v":295238.40648788295},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CP1,'Monthly Operations'!35:35)","v":294874.46339134948},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CQ1,'Monthly Operations'!35:35)","v":299879.42778665159},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CR1,'Monthly Operations'!35:35)","v":299292.90835018863},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CS1,'Monthly Operations'!35:35)","v":298485.62614915386},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CT1,'Monthly Operations'!35:35)","v":298114.3370957122},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CU1,'Monthly Operations'!35:35)","v":301059.36627618322},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CV1,'Monthly Operations'!35:35)","v":300462.21040596301},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CW1,'Monthly Operations'!35:35)","v":299641.03790017194},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CX1,'Monthly Operations'!35:35)","v":299262.25461641495},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CY1,'Monthly Operations'!35:35)","v":304087.82550627587},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CZ1,'Monthly Operations'!35:35)","v":303479.82935697894},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DA1,'Monthly Operations'!35:35)","v":302644.50786806532},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DB1,'Monthly Operations'!35:35)","v":302258.07908778277},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DC1,'Monthly Operations'!35:35)","v":299218.01043073944},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DD1,'Monthly Operations'!35:35)","v":298598.96616644267},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DE1,'Monthly Operations'!35:35)","v":297749.2320425497},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DF1,'Monthly Operations'!35:35)","v":297355.0034463203},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DG1,'Monthly Operations'!35:35)","v":294308.16905071365},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DH1,'Monthly Operations'!35:35)","v":293677.86476654001},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DI1,'Monthly Operations'!35:35)","v":292813.4492863281},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DJ1,'Monthly Operations'!35:35)","v":292411.26343989262},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DK1,'Monthly Operations'!35:35)","v":289357.53030180442},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DL1,'Monthly Operations'!35:35)","v":288715.74994404544},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DM1,'Monthly Operations'!35:35)","v":287836.3792188724},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DN1,'Monthly Operations'!35:35)","v":287426.07551026245},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DO1,'Monthly Operations'!35:35)","v":284365.30802479311},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DP1,'Monthly Operations'!35:35)","v":283711.83130947652},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DQ1,'Monthly Operations'!35:35)","v":282817.22618371621},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DR1,'Monthly Operations'!35:35)","v":282398.64075911418},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DS1,'Monthly Operations'!35:35)","v":279330.70066984784},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DT1,'Monthly Operations'!35:35)","v":278665.30299971864},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DU1,'Monthly Operations'!35:35)","v":277755.17894918355},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DV1,'Monthly Operations'!35:35)","v":277328.14464748825},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DW1,'Monthly Operations'!35:35)","v":274252.89099498536},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DX1,'Monthly Operations'!35:35)","v":182595.7701888922},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DY1,'Monthly Operations'!35:35)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DZ1,'Monthly Operations'!35:35)","v":0}]
[null,null,"Reserve Account Deposits",null,null,null,{"$f":"G8","v":0},{"$f":"H8","v":-1750.6303333333335},-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,{"$f":"BT8","v":-5251.8910000000005},-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-5251.8910000000005,-3501.260666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash for Debt Service - P99 1 Year",null,null,null,{"$f":"G18+G19","v":0},{"$f":"H18+H19","v":80869.852826914153},242450.70293042803,242211.49165984034,246737.05607786941,246333.12310891575,245765.66046218883,245521.62086623255,247778.48846006952,247367.40195519326,246790.48462215724,246541.51924419589,250936.42104685016,250518.04528379408,249931.49976221021,249677.50917850764,251825.74609022102,251399.94269537291,250803.59215719398,250544.47493721021,254808.37352990225,254375.00142611226,253768.66565302023,253504.31831890516,257697.03324506857,257255.94859844429,256639.44391614795,256369.76090141761,260491.20191361679,260042.25807927607,259415.39729054616,259140.27089792519,263190.34597968374,262733.39344644477,262095.98576286255,261815.30612127559,263673.7663483338,263208.65268232278,262560.50365471776,262274.15867541247,266192.31888617418,265718.88867332885,265059.80012088158,264767.67545266642,268614.18272124563,268132.27750869369,267462.04744667787,267164.02643025602,270938.78131256014,270448.23954885069,269766.66211498959,269462.62573637179,273165.52684010967,272666.18381427589,271973.04919368721,271662.87603666325,275293.81998340937,274785.50776283914,274080.60211154143,273764.16830919322,279376.60306896485,278859.15043605707,278142.2558030113,277819.43498824682,281295.04605859757,{"$f":"BT18+BT19","v":280768.2784461808},280039.1726938393,279709.83594892826,283113.1674197606,282576.90684524918,281835.36356858461,281499.37937367533,284830.31952778914,284284.38452605356,283530.17297003913,283187.40715063637,288454.99430296448,287899.19985789084,287132.08483340265,286782.40050678566,289957.11379641847,291141.90160446521,293862.90406924509,293506.16158980341,296608.1351175094,296032.05218323518,295238.40648788295,294874.46339134948,299879.42778665159,299292.90835018863,298485.62614915386,298114.3370957122,301059.36627618322,300462.21040596301,299641.03790017194,299262.25461641495,304087.82550627587,303479.82935697894,302644.50786806532,302258.07908778277,299218.01043073944,298598.96616644267,297749.2320425497,297355.0034463203,294308.16905071365,293677.86476654001,292813.4492863281,292411.26343989262,289357.53030180442,288715.74994404544,287836.3792188724,287426.07551026245,284365.30802479311,283711.83130947652,282817.22618371621,282398.64075911418,279330.70066984784,278665.30299971864,277755.17894918355,277328.14464748825,274252.89099498536,182595.7701888922,0,0]
[null,null,"Target Debt Service",null,{"$f":"'Control Panel'!D32","v":1},null,{"$f":"G20/$E$21*G12","v":0},{"$f":"H20/$E$21*H12","v":0},242450.70293042803,242211.49165984034,246737.05607786941,246333.12310891575,245765.66046218883,245521.62086623255,247778.48846006952,247367.40195519326,246790.48462215724,246541.51924419589,250936.42104685016,250518.04528379408,249931.49976221021,249677.50917850764,251825.74609022102,251399.94269537291,250803.59215719398,250544.47493721021,254808.37352990225,254375.00142611226,253768.66565302023,253504.31831890516,257697.03324506857,257255.94859844429,256639.44391614795,256369.76090141761,260491.20191361679,260042.25807927607,259415.39729054616,259140.27089792519,263190.34597968374,262733.39344644477,262095.98576286255,261815.30612127559,263673.7663483338,263208.65268232278,262560.50365471776,262274.15867541247,266192.31888617418,265718.88867332885,265059.80012088158,264767.67545266642,268614.18272124563,268132.27750869369,267462.04744667787,267164.02643025602,270938.78131256014,270448.23954885069,269766.66211498959,269462.62573637179,273165.52684010967,272666.18381427589,271973.04919368721,271662.87603666325,275293.81998340937,274785.50776283914,274080.60211154143,273764.16830919322,279376.60306896485,278859.15043605707,278142.2558030113,277819.43498824682,281295.04605859757,{"$f":"BT20/$E$21*BT12","v":280768.2784461808},280039.1726938393,279709.83594892826,283113.1674197606,282576.90684524918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Size - P99",null,{"$f":"SUMPRODUCT(G21:DZ21/G15:DZ15)","v":11417040.00278216}]
[]
[null,null,"Debt Size Applied",null,{"$f":"MIN(E22,E16)","v":10807077.021538867}]
[null,null,"Debt Size Method",null,{"$f":"IF(E24=E22,\"P99\",\"P50\")","v":"P50"},{"$f":"IF(E25=\"P50\",1,2)","v":1}]
[null,null,"Debt Service for Amortization ",null,null,{"$f":"F25","v":1},{"$f":"CHOOSE($F$26,G13,G21)","v":0},{"$f":"CHOOSE($F$26,H13,H21)","v":0},229333.49228687823,229156.29875310959,233133.24933460113,232834.03972796883,232413.6970266896,232232.92695561089,234230.91909700382,233926.41057487327,233499.06440225404,233314.6456037641,237178.71658719543,236868.80861456131,236434.3304504251,236246.18927731208,238150.54767584841,237835.13775373873,237393.39661434692,237201.45793287747,240952.39702596146,240631.3806527837,240182.24304308588,239986.43020300064,243675.86294026952,243349.1335723997,242892.46343736534,242692.69824126881,246320.55777277015,245988.00678436962,245523.6654593845,245319.86813151711,248886.08629689825,248547.60293894346,248075.4490992529,247867.53825363293,249522.13640036021,249177.60775887055,248697.49736805199,248485.38997597399,251937.80094653773,251587.11189998558,251098.89815743204,250882.5095143097,254273.06651746287,253916.09969335029,253419.63298074598,253198.87667228541,256527.5060457371,256164.14177632268,255659.26960309225,255434.05747078275,258700.68410913221,258330.80038629237,257817.36733400446,257587.60943991263,260792.1567665484,260415.62919575561,259893.47686146104,259659.08145231422,264593.26821749983,264209.9699709015,263678.93690938607,263439.81037993095,266510.27793643635,{"$f":"CHOOSE($F$26,BT13,BT21)","v":266120.07970501657},265580.00136994879,265336.04822557024,268344.19762404589,267946.96756885224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Balance without Mini-Perm"]
[null,null,"Period Prior to COD",null,{"$f":"EOMONTH(D4,-3)","v":"2017-03-31"},null,{"$f":"($E$29=G1)*1","v":1},{"$f":"($E$29=H1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$29=BT1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opening Balance",null,null,null,{"$f":"F33","v":0},{"$f":"G33","v":10807077.021538867},10807077.021538867,10726340.838298148,10644671.726071637,10557902.712970521,10470239.835545897,10381791.936257964,10292308.648425899,10199596.973244751,10105915.021051994,10011372.288189204,9915714.0115480423,9814876.3626196329,9712962.1039910913,9610081.0024705436,9505973.4269772023,9398530.0139222909,9289924.6638599839,9180267.7313737124,9069294.9547472242,8953045.3633490372,8835518.3564423025,8716824.4908002988,8596694.3973458018,8471223.082369037,8344353.2661792114,8216195.6601518104,8086475.6522376286,7951344.1346831257,7814687.109750649,7676615.3920503361,7536848.985559511,7391594.5728140557,7244681.3952513058,7096220.3153367583,6945925.8064190056,6791910.1498569064,6636121.3066585679,6478670.4772570711,6319266.8063433822,6154218.9239840657,5987252.3222888606,5818478.1435628999,5647599.7085225806,5470981.1379973032,5292291.0289514158,5111640.397618752,4928726.5764137246,4739969.0607936764,4548979.4936032668,4355868.6920372192,4160327.8290819484,3958831.6526226928,3754934.7874599625,3548747.7734535327,3339955.445898606,3125087.6765131634,2907642.0028694635,2687728.6035474576,2465025.7903939211,2234326.6267943378,2000838.6479418585,1764671.2424416731,1525495.6616453151,{"$f":"BS33","v":1279960.949056502},1031440.3324010123,780042.63560157747,525432.17361552897,264312.6683786966,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8]
[null,null,"Add: Draws",null,{"$f":"E24","v":10807077.021538867},null,{"$f":"$E$31*G29","v":10807077.021538867},{"$f":"$E$31*H29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$31*BT29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment",null,null,null,{"$f":"(G26-G34)*G12","v":0},{"$f":"(H26-H34)*H12","v":0},80736.183240718819,81669.112226510042,86769.013101116114,87662.877424624166,88447.899287933513,89483.287832063885,92711.675181147701,93681.952192757948,94542.732862789126,95658.276641162549,100837.64892840985,101914.25862854134,102881.10152054759,104107.5754933421,107443.41305491189,108605.35006230723,109656.93248627214,110972.77662648892,116249.59139818713,117527.00690673444,118693.86564200422,120130.09345449653,125471.31497676474,126869.81618982545,128157.60602740118,129720.00791418142,135131.51755450276,136657.02493247663,138071.71770031308,139766.406490825,145254.41274545499,146913.17756275018,148461.07991454744,150294.50891775248,154015.65656209888,155788.84319833809,157450.82940149668,159403.67091368925,165047.88235931622,166966.60169520468,168774.1787259602,170878.4350403198,176618.57052527738,178690.10904588737,180650.63133266402,182913.82120502758,188757.51562004839,190989.56719040964,193110.80156604733,195540.86295527098,201496.17645925542,203896.86516273033,206187.01400642999,208792.32755492657,214867.76938544257,217445.67364369961,219913.39932200592,222702.81315353667,230699.16359958341,233487.97885247934,236167.40550018553,239175.58079635794,245534.71258881327,{"$f":"(BT26-BT34)*BT12","v":248520.61665548966},251397.69679943487,254610.46198604855,261119.50523683237,264312.66837864515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,{"$f":"G30-G32+G31","v":10807077.021538867},{"$f":"H30-H32+H31","v":10807077.021538867},10726340.838298148,10644671.726071637,10557902.712970521,10470239.835545897,10381791.936257964,10292308.648425899,10199596.973244751,10105915.021051994,10011372.288189204,9915714.0115480423,9814876.3626196329,9712962.1039910913,9610081.0024705436,9505973.4269772023,9398530.0139222909,9289924.6638599839,9180267.7313737124,9069294.9547472242,8953045.3633490372,8835518.3564423025,8716824.4908002988,8596694.3973458018,8471223.082369037,8344353.2661792114,8216195.6601518104,8086475.6522376286,7951344.1346831257,7814687.109750649,7676615.3920503361,7536848.985559511,7391594.5728140557,7244681.3952513058,7096220.3153367583,6945925.8064190056,6791910.1498569064,6636121.3066585679,6478670.4772570711,6319266.8063433822,6154218.9239840657,5987252.3222888606,5818478.1435628999,5647599.7085225806,5470981.1379973032,5292291.0289514158,5111640.397618752,4928726.5764137246,4739969.0607936764,4548979.4936032668,4355868.6920372192,4160327.8290819484,3958831.6526226928,3754934.7874599625,3548747.7734535327,3339955.445898606,3125087.6765131634,2907642.0028694635,2687728.6035474576,2465025.7903939211,2234326.6267943378,2000838.6479418585,1764671.2424416731,1525495.6616453151,1279960.949056502,{"$f":"BT30-BT32+BT31","v":1031440.3324010123},780042.63560157747,525432.17361552897,264312.6683786966,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8,5.1455572247505188E-8]
[null,null,"Interest Expense",null,null,null,{"$f":"G30*G14","v":0},{"$f":"H30*H14","v":148597.30904615941},148597.30904615941,147487.18652659954,146364.23623348502,145171.16230334467,143965.79773875608,142749.63912354701,141519.24391585612,140244.45838211532,138956.33153946491,137656.36896260155,136341.06765878559,134954.54998601996,133553.22892987751,132138.61378396998,130707.13462093653,129229.7876914315,127736.46412807477,126228.68130638855,124702.80562777433,123104.37374604926,121488.37740108166,119856.33674850411,118204.54796350478,116479.31738257426,114734.85740996416,112972.69032708739,111189.0402182674,109330.98185189298,107451.94775907142,105553.46164069213,103631.67355144328,101634.42537619326,99614.369184705458,97573.029335880434,95506.479838261323,93388.764560532465,91246.667966555309,89081.719062284727,86889.918587221502,84620.510204780905,82324.719431471836,80004.07447398988,77654.49599218549,75225.990647462924,72769.001648081961,70285.055467257844,67769.990425688709,65174.574585913047,62548.46803704492,59893.194515511765,57204.507649876788,54433.935223562024,51630.353327574485,48795.281884986078,45924.387381105829,42969.955552055995,39980.077539455124,36956.268298777541,33894.104617916419,30721.991118422146,27511.531409200554,24264.229583573004,20975.565347623084,{"$f":"BT30*BT14","v":17599.463049526901},14182.304570513919,10725.58623952169,7224.692387213523,3634.2991902070785,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10,7.075141184031963E-10]
[]
[null,null,"Debt Balance with Mini-Perm"]
[null,null,"Maturity",{"$f":"D4","v":"2017-06-30"},{"$f":"'Control Panel'!D44","v":"2026-06-30"},{"$f":"SUM(G37:DZ37)","v":37},{"$f":"AND(G1<=$E$37,G1>=$D$37)*1","v":0},{"$f":"AND(H1<=$E$37,H1>=$D$37)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BT1<=$E$37,BT1>=$D$37)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balloon Date",null,{"$f":"E37","v":"2026-06-30"},null,{"$f":"(G1=$E$38)*1","v":0},{"$f":"(H1=$E$38)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT1=$E$38)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opening Balance",null,null,null,{"$f":"F43","v":0},{"$f":"G43","v":10807077.021538867},10807077.021538867,10726340.838298148,10644671.726071637,10557902.712970521,10470239.835545897,10381791.936257964,10292308.648425899,10199596.973244751,10105915.021051994,10011372.288189204,9915714.0115480423,9814876.3626196329,9712962.1039910913,9610081.0024705436,9505973.4269772023,9398530.0139222909,9289924.6638599839,9180267.7313737124,9069294.9547472242,8953045.3633490372,8835518.3564423025,8716824.4908002988,8596694.3973458018,8471223.082369037,8344353.2661792114,8216195.6601518104,8086475.6522376286,7951344.1346831257,7814687.109750649,7676615.3920503361,7536848.985559511,7391594.5728140557,7244681.3952513058,7096220.3153367583,6945925.8064190056,6791910.1498569064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Draws",null,null,null,{"$f":"G31","v":10807077.021538867},{"$f":"H31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Scheduled Payments",null,"Comp Sched",{"$f":"SUM(Comp_Sched)","v":4170955.7148803007},{"$f":"G32*G37","v":0},{"$f":"H32*H37","v":0},80736.183240718819,81669.112226510042,86769.013101116114,87662.877424624166,88447.899287933513,89483.287832063885,92711.675181147701,93681.952192757948,94542.732862789126,95658.276641162549,100837.64892840985,101914.25862854134,102881.10152054759,104107.5754933421,107443.41305491189,108605.35006230723,109656.93248627214,110972.77662648892,116249.59139818713,117527.00690673444,118693.86564200422,120130.09345449653,125471.31497676474,126869.81618982545,128157.60602740118,129720.00791418142,135131.51755450276,136657.02493247663,138071.71770031308,139766.406490825,145254.41274545499,146913.17756275018,148461.07991454744,150294.50891775248,154015.65656209888,155788.84319833809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT32*BT37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Balloon Payment",null,"Comp Balloon",{"$f":"SUM(Comp_Balloon)","v":6636121.3066585679},{"$f":"(G39-G41)*G38","v":0},{"$f":"(H39-H41)*H38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6636121.3066585679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT39-BT41)*BT38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,{"$f":"G39+G40-G41-G42","v":10807077.021538867},{"$f":"H39+H40-H41-H42","v":10807077.021538867},10726340.838298148,10644671.726071637,10557902.712970521,10470239.835545897,10381791.936257964,10292308.648425899,10199596.973244751,10105915.021051994,10011372.288189204,9915714.0115480423,9814876.3626196329,9712962.1039910913,9610081.0024705436,9505973.4269772023,9398530.0139222909,9289924.6638599839,9180267.7313737124,9069294.9547472242,8953045.3633490372,8835518.3564423025,8716824.4908002988,8596694.3973458018,8471223.082369037,8344353.2661792114,8216195.6601518104,8086475.6522376286,7951344.1346831257,7814687.109750649,7676615.3920503361,7536848.985559511,7391594.5728140557,7244681.3952513058,7096220.3153367583,6945925.8064190056,6791910.1498569064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT39+BT40-BT41-BT42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Expense",null,null,null,{"$f":"G34*G37","v":0},{"$f":"H34*H37","v":148597.30904615941},148597.30904615941,147487.18652659954,146364.23623348502,145171.16230334467,143965.79773875608,142749.63912354701,141519.24391585612,140244.45838211532,138956.33153946491,137656.36896260155,136341.06765878559,134954.54998601996,133553.22892987751,132138.61378396998,130707.13462093653,129229.7876914315,127736.46412807477,126228.68130638855,124702.80562777433,123104.37374604926,121488.37740108166,119856.33674850411,118204.54796350478,116479.31738257426,114734.85740996416,112972.69032708739,111189.0402182674,109330.98185189298,107451.94775907142,105553.46164069213,103631.67355144328,101634.42537619326,99614.369184705458,97573.029335880434,95506.479838261323,93388.764560532465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT34*BT37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Fixed Debt Repayment and Re-finance"]
[null,"Fixed Repayment Schedule"]
[null,null,"Opening Balance",null,null,null,{"$f":"F52","v":0},{"$f":"G52","v":10807077.021538869},10807077.021538869,10726340.838298149,10644671.726071639,10557902.712970523,10470239.835545899,10381791.936257966,10292308.648425901,10199596.973244753,10105915.021051995,10011372.288189206,9915714.0115480442,9814876.3626196347,9712962.1039910931,9610081.0024705455,9505973.4269772042,9398530.0139222927,9289924.6638599858,9180267.7313737143,9069294.9547472261,8953045.3633490391,8835518.3564423043,8716824.4908003006,8596694.3973458037,8471223.0823690388,8344353.2661792133,8216195.6601518122,8086475.6522376304,7951344.1346831275,7814687.1097506508,7676615.392050338,7536848.9855595129,7391594.5728140576,7244681.3952513076,7096220.3153367601,6945925.8064190075,6791910.1498569082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Draws",null,{"$f":"Summary!L2","v":true},{"$f":"IF(E49,F50+F51,F41+F42)","v":10807077.021538869},{"$f":"$F$49*G29","v":10807077.021538869},{"$f":"$F$49*H29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$49*BT29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Scheduled Payments",null,"Fix Sched",{"$f":"SUM(Fix_Sched)","v":4170955.7148803007},0,0,80736.183240718819,81669.112226510042,86769.013101116114,87662.877424624166,88447.899287933513,89483.287832063885,92711.675181147701,93681.952192757948,94542.732862789126,95658.276641162549,100837.64892840985,101914.25862854134,102881.10152054759,104107.5754933421,107443.41305491189,108605.35006230723,109656.93248627214,110972.77662648892,116249.59139818713,117527.00690673444,118693.86564200422,120130.09345449653,125471.31497676474,126869.81618982545,128157.60602740118,129720.00791418142,135131.51755450276,136657.02493247663,138071.71770031308,139766.406490825,145254.41274545499,146913.17756275018,148461.07991454744,150294.50891775248,154015.65656209888,155788.84319833809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Balloon Payment",null,"Fix Ballon",{"$f":"SUM(Fix_Ballon)","v":6636121.3066585679},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6636121.3066585679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,{"$f":"G48+G49-G50-G51","v":10807077.021538869},{"$f":"H48+H49-H50-H51","v":10807077.021538869},10726340.838298149,10644671.726071639,10557902.712970523,10470239.835545899,10381791.936257966,10292308.648425901,10199596.973244753,10105915.021051995,10011372.288189206,9915714.0115480442,9814876.3626196347,9712962.1039910931,9610081.0024705455,9505973.4269772042,9398530.0139222927,9289924.6638599858,9180267.7313737143,9069294.9547472261,8953045.3633490391,8835518.3564423043,8716824.4908003006,8596694.3973458037,8471223.0823690388,8344353.2661792133,8216195.6601518122,8086475.6522376304,7951344.1346831275,7814687.1097506508,7676615.392050338,7536848.9855595129,7391594.5728140576,7244681.3952513076,7096220.3153367601,6945925.8064190075,6791910.1498569082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT48+BT49-BT50-BT51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Expense",null,null,null,{"$f":"G48*G14","v":0},{"$f":"H48*H14","v":148597.30904615944},148597.30904615944,147487.18652659954,146364.23623348505,145171.1623033447,143965.79773875611,142749.63912354704,141519.24391585615,140244.45838211535,138956.33153946494,137656.36896260158,136341.06765878561,134954.54998601999,133553.22892987754,132138.61378397001,130707.13462093656,129229.78769143153,127736.4641280748,126228.68130638858,124702.80562777436,123104.37374604928,121488.37740108169,119856.33674850414,118204.5479635048,116479.31738257429,114734.85740996418,112972.69032708742,111189.04021826742,109330.981851893,107451.94775907145,105553.46164069214,103631.67355144331,101634.42537619329,99614.369184705487,97573.029335880448,95506.479838261352,93388.764560532494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT48*BT14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Re-financing Debt Size"]
[null,null,"Re-finance Repayment Flag",null,{"$f":"E38","v":"2026-06-30"},{"$f":"'Control Panel'!D53","v":"2037-06-30"},{"$f":"AND(G1>$E$56,G1<$F$56)*1","v":0},{"$f":"AND(H1>$E$56,H1<$F$56)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BT1>$E$56,BT1<$F$56)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Re-finance Interest Rate",null,{"$f":"'Control Panel'!D56","v":5.5E-2},{"$f":"E57/4","v":1.375E-2},{"$f":"$F$57","v":1.375E-2},{"$f":"$F$57","v":1.375E-2},1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,{"$f":"$F$57","v":1.375E-2},1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2]
[null,null,"Interest Rate Index",null,null,1,{"$f":"F58*(1+G57*G56)","v":1},{"$f":"G58*(1+H57*H56)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0137499999999999,1.0276890624999999,1.0418197871093748,1.0561448091821286,1.0706668003083828,1.085388468812623,1.1003125602587964,1.1154418579623548,1.130779183509337,1.1463273972825903,1.1620893989952259,1.1780681282314103,1.1942665649945921,1.2106877302632677,1.2273346865543875,1.2442105384945101,1.2613184333988097,1.2786615618580432,1.2962431583335912,1.3140665017606779,1.332134916159887,1.3504517712570854,1.3690204831118702,1.3878445147546583,1.4069273768325348,1.4262726282639819,1.4458838769026117,{"$f":"BS58*(1+BT57*BT56)","v":1.4657647802100224},1.4859190459379101,1.5063504328195563,1.527062751270825,1.5480598641007988,1.5693456872321847,1.5909241904316271,1.6127993980500619,1.6349753897732502,1.6574563013826322,1.6802463255266433,1.7033497125026344,1.7267707710495455,1.7505138691514766,1.7745834348523093,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285,1.7989839570815285]
[null,null,"DSCR",null,{"$f":"'Control Panel'!D55","v":1.2},null,{"$f":"$E$59","v":1.2},{"$f":"$E$59","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$E$59","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,"Applied CFADS",null,null,null,{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!G1,'Monthly Operations'!36:36)+G8)*G56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!H1,'Monthly Operations'!36:36)+H8)*H56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!I1,'Monthly Operations'!36:36)+I8)*I56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!J1,'Monthly Operations'!36:36)+J8)*J56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!K1,'Monthly Operations'!36:36)+K8)*K56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!L1,'Monthly Operations'!36:36)+L8)*L56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!M1,'Monthly Operations'!36:36)+M8)*M56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!N1,'Monthly Operations'!36:36)+N8)*N56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!O1,'Monthly Operations'!36:36)+O8)*O56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!P1,'Monthly Operations'!36:36)+P8)*P56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Q1,'Monthly Operations'!36:36)+Q8)*Q56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!R1,'Monthly Operations'!36:36)+R8)*R56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!S1,'Monthly Operations'!36:36)+S8)*S56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!T1,'Monthly Operations'!36:36)+T8)*T56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!U1,'Monthly Operations'!36:36)+U8)*U56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!V1,'Monthly Operations'!36:36)+V8)*V56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!W1,'Monthly Operations'!36:36)+W8)*W56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!X1,'Monthly Operations'!36:36)+X8)*X56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Y1,'Monthly Operations'!36:36)+Y8)*Y56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Z1,'Monthly Operations'!36:36)+Z8)*Z56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AA1,'Monthly Operations'!36:36)+AA8)*AA56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AB1,'Monthly Operations'!36:36)+AB8)*AB56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AC1,'Monthly Operations'!36:36)+AC8)*AC56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AD1,'Monthly Operations'!36:36)+AD8)*AD56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AE1,'Monthly Operations'!36:36)+AE8)*AE56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AF1,'Monthly Operations'!36:36)+AF8)*AF56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AG1,'Monthly Operations'!36:36)+AG8)*AG56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AH1,'Monthly Operations'!36:36)+AH8)*AH56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AI1,'Monthly Operations'!36:36)+AI8)*AI56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AJ1,'Monthly Operations'!36:36)+AJ8)*AJ56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AK1,'Monthly Operations'!36:36)+AK8)*AK56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AL1,'Monthly Operations'!36:36)+AL8)*AL56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AM1,'Monthly Operations'!36:36)+AM8)*AM56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AN1,'Monthly Operations'!36:36)+AN8)*AN56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AO1,'Monthly Operations'!36:36)+AO8)*AO56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AP1,'Monthly Operations'!36:36)+AP8)*AP56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AQ1,'Monthly Operations'!36:36)+AQ8)*AQ56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AR1,'Monthly Operations'!36:36)+AR8)*AR56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AS1,'Monthly Operations'!36:36)+AS8)*AS56","v":335741.62144687021},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AT1,'Monthly Operations'!36:36)+AT8)*AT56","v":335455.27646756492},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AU1,'Monthly Operations'!36:36)+AU8)*AU56","v":340116.03127782594},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AV1,'Monthly Operations'!36:36)+AV8)*AV56","v":339642.60106498055},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AW1,'Monthly Operations'!36:36)+AW8)*AW56","v":338983.51251253329},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AX1,'Monthly Operations'!36:36)+AX8)*AX56","v":338691.38784431812},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AY1,'Monthly Operations'!36:36)+AY8)*AY56","v":343268.63979857491},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AZ1,'Monthly Operations'!36:36)+AZ8)*AZ56","v":342786.73458602291},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BA1,'Monthly Operations'!36:36)+BA8)*BA56","v":342116.50452400709},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BB1,'Monthly Operations'!36:36)+BB8)*BB56","v":341818.4835075853},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BC1,'Monthly Operations'!36:36)+BC8)*BC56","v":346312.13316174509},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BD1,'Monthly Operations'!36:36)+BD8)*BD56","v":345821.59139803564},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BE1,'Monthly Operations'!36:36)+BE8)*BE56","v":345140.01396417455},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BF1,'Monthly Operations'!36:36)+BF8)*BF56","v":344835.97758555674},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BG1,'Monthly Operations'!36:36)+BG8)*BG56","v":349245.92354732851},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BH1,'Monthly Operations'!36:36)+BH8)*BH56","v":348746.58052149473},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BI1,'Monthly Operations'!36:36)+BI8)*BI56","v":348053.44590090605},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BJ1,'Monthly Operations'!36:36)+BJ8)*BJ56","v":347743.27274388209},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BK1,'Monthly Operations'!36:36)+BK8)*BK56","v":352069.41163484036},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BL1,'Monthly Operations'!36:36)+BL8)*BL56","v":351561.09941427008},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BM1,'Monthly Operations'!36:36)+BM8)*BM56","v":350856.19376297243},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BN1,'Monthly Operations'!36:36)+BN8)*BN56","v":350539.75996062421},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BO1,'Monthly Operations'!36:36)+BO8)*BO56","v":357200.91209362476},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BP1,'Monthly Operations'!36:36)+BP8)*BP56","v":356683.45946071704},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BQ1,'Monthly Operations'!36:36)+BQ8)*BQ56","v":355966.56482767122},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BR1,'Monthly Operations'!36:36)+BR8)*BR56","v":355643.7440129068},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BS1,'Monthly Operations'!36:36)+BS8)*BS56","v":359788.87521418912},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BT1,'Monthly Operations'!36:36)+BT8)*BT56","v":359262.10760177241},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BU1,'Monthly Operations'!36:36)+BU8)*BU56","v":358533.0018494309},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BV1,'Monthly Operations'!36:36)+BV8)*BV56","v":358203.66510451987},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BW1,'Monthly Operations'!36:36)+BW8)*BW56","v":362264.66679246194},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BX1,'Monthly Operations'!36:36)+BX8)*BX56","v":361728.40621795057},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BY1,'Monthly Operations'!36:36)+BY8)*BY56","v":360986.862941286},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BZ1,'Monthly Operations'!36:36)+BZ8)*BZ56","v":360650.87874637666},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CA1,'Monthly Operations'!36:36)+CA8)*CA56","v":364627.63920377853},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CB1,'Monthly Operations'!36:36)+CB8)*CB56","v":364081.70420204295},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CC1,'Monthly Operations'!36:36)+CC8)*CC56","v":363327.49264602846},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CD1,'Monthly Operations'!36:36)+CD8)*CD56","v":362984.72682662576},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CE1,'Monthly Operations'!36:36)+CE8)*CE56","v":369243.75676871091},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CF1,'Monthly Operations'!36:36)+CF8)*CF56","v":368687.96232363727},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CG1,'Monthly Operations'!36:36)+CG8)*CG56","v":367920.84729914909},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CH1,'Monthly Operations'!36:36)+CH8)*CH56","v":367571.1629725321},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CI1,'Monthly Operations'!36:36)+CI8)*CI56","v":371366.02175217227},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CJ1,'Monthly Operations'!36:36)+CJ8)*CJ56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CK1,'Monthly Operations'!36:36)+CK8)*CK56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CL1,'Monthly Operations'!36:36)+CL8)*CL56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CM1,'Monthly Operations'!36:36)+CM8)*CM56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CN1,'Monthly Operations'!36:36)+CN8)*CN56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CO1,'Monthly Operations'!36:36)+CO8)*CO56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CP1,'Monthly Operations'!36:36)+CP8)*CP56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CQ1,'Monthly Operations'!36:36)+CQ8)*CQ56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CR1,'Monthly Operations'!36:36)+CR8)*CR56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CS1,'Monthly Operations'!36:36)+CS8)*CS56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CT1,'Monthly Operations'!36:36)+CT8)*CT56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CU1,'Monthly Operations'!36:36)+CU8)*CU56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CV1,'Monthly Operations'!36:36)+CV8)*CV56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CW1,'Monthly Operations'!36:36)+CW8)*CW56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CX1,'Monthly Operations'!36:36)+CX8)*CX56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CY1,'Monthly Operations'!36:36)+CY8)*CY56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CZ1,'Monthly Operations'!36:36)+CZ8)*CZ56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DA1,'Monthly Operations'!36:36)+DA8)*DA56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DB1,'Monthly Operations'!36:36)+DB8)*DB56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DC1,'Monthly Operations'!36:36)+DC8)*DC56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DD1,'Monthly Operations'!36:36)+DD8)*DD56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DE1,'Monthly Operations'!36:36)+DE8)*DE56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DF1,'Monthly Operations'!36:36)+DF8)*DF56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DG1,'Monthly Operations'!36:36)+DG8)*DG56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DH1,'Monthly Operations'!36:36)+DH8)*DH56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DI1,'Monthly Operations'!36:36)+DI8)*DI56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DJ1,'Monthly Operations'!36:36)+DJ8)*DJ56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DK1,'Monthly Operations'!36:36)+DK8)*DK56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DL1,'Monthly Operations'!36:36)+DL8)*DL56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DM1,'Monthly Operations'!36:36)+DM8)*DM56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DN1,'Monthly Operations'!36:36)+DN8)*DN56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DO1,'Monthly Operations'!36:36)+DO8)*DO56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DP1,'Monthly Operations'!36:36)+DP8)*DP56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DQ1,'Monthly Operations'!36:36)+DQ8)*DQ56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DR1,'Monthly Operations'!36:36)+DR8)*DR56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DS1,'Monthly Operations'!36:36)+DS8)*DS56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DT1,'Monthly Operations'!36:36)+DT8)*DT56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DU1,'Monthly Operations'!36:36)+DU8)*DU56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DV1,'Monthly Operations'!36:36)+DV8)*DV56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DW1,'Monthly Operations'!36:36)+DW8)*DW56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DX1,'Monthly Operations'!36:36)+DX8)*DX56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DY1,'Monthly Operations'!36:36)+DY8)*DY56","v":0},{"$f":"(SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DZ1,'Monthly Operations'!36:36)+DZ8)*DZ56","v":0}]
[null,null,"Debt Service over Repayment Period",null,null,null,{"$f":"G60/G59*G56","v":0},{"$f":"H60/H59*H56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,279784.68453905854,279546.06372297078,283430.02606485499,283035.50088748382,282486.26042711106,282242.82320359844,286057.19983214576,285655.61215501913,285097.08710333926,284848.73625632108,288593.44430145423,288184.65949836303,287616.67830347881,287363.31465463061,291038.26962277375,290622.15043457894,290044.53825075505,289786.06061990175,293391.176362367,292967.58284522506,292380.1614691437,292116.4666338535,297667.42674468731,297236.21621726424,296638.80402305938,296369.78667742235,299824.06267849094,{"$f":"BT60/BT59*BT56","v":299385.08966814372},298777.50154119241,298503.05425376655,301887.22232705163,301440.3385149588,300822.38578440499,300542.3989553139,303856.36600314878,303401.42016836914,302772.91053835704,302487.27235552151,307703.13064059243,307239.96860303107,306600.70608262427,306309.30247711012,309471.68479347689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Re-financing Size"]
[null,null,"PV of CFADS",null,{"$f":"SUMPRODUCT(G60:DZ60/G58:DZ58)","v":11353514.534821805}]
[null,null,"Debt Size from DSCR",null,{"$f":"SUMPRODUCT(G61:DZ61/G58:DZ58)","v":9461262.1123515014}]
[null,null,"Fixed Debt Size from Balloon Repayment",null,{"$f":"F51","v":6636121.3066585679}]
[null,null,"Refinance Switch",null,{"$f":"'Control Panel'!$D$51","v":true}]
[null,null,"Applied Debt Size Switch (TRUE is Balloon)",null,{"$f":"'Control Panel'!D54","v":false}]
[null,null,"Applied Re-Finance Debt Size",null,{"$f":"IF(E68,E66,E65)*E67","v":9461262.1123515014}]
[null,null,"Applied LLCR for Sculpting",null,{"$f":"IF(E69,E64/E69)","v":1.2000000000000004}]
[]
[null,null,"Sculpted Debt Service Applied",null,{"$f":"E70","v":1.2000000000000004},null,{"$f":"IF($E$72,G60/$E$72)","v":0},{"$f":"IF($E$72,H60/$E$72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,279784.68453905842,279546.06372297066,283430.02606485487,283035.50088748371,282486.260427111,282242.82320359832,286057.19983214565,285655.61215501901,285097.08710333914,284848.73625632102,288593.44430145418,288184.65949836292,287616.67830347869,287363.31465463055,291038.26962277369,290622.15043457883,290044.53825075494,289786.06061990163,293391.17636236688,292967.58284522494,292380.16146914358,292116.46663385339,297667.4267446872,297236.21621726413,296638.80402305926,296369.78667742223,299824.06267849082,{"$f":"IF($E$72,BT60/$E$72)","v":299385.0896681436},298777.50154119229,298503.05425376643,301887.22232705151,301440.33851495868,300822.38578440488,300542.39895531378,303856.36600314867,303401.42016836902,302772.91053835693,302487.27235552139,307703.13064059231,307239.96860303095,306600.70608262415,306309.30247711,309471.68479347677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opening Re-financed Debt",null,null,null,{"$f":"F76","v":0},{"$f":"G76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9461262.1123515014,9311569.7818572763,9160057.8026348427,9002578.5713562164,8843328.5258248802,8682438.0326278619,8519578.7323728967,8350665.7401108788,8179831.7818823848,8007207.3817799287,7832457.7470230814,7651560.5967431944,7468584.89545005,7283661.2594590094,7096448.2871219404,6902986.1814470934,6707280.0910074124,6509460.6540080095,6309179.6773807183,6102539.7215823364,5893482.0599088687,5682137.2767634718,5468150.197685116,5245669.8361585988,5020561.5801885156,4792955.4978930485,4562488.8493116554,{"$f":"BS76","v":4325399.0083112},4085488.1550073354,3842886.1155974939,3597222.7454331932,3344797.3358558482,3089347.9607089073,2831004.1093842499,2569388.0169329694,2300860.736162649,2029096.1511165164,1754223.3126560117,1475856.6108495104,1188446.5086080988,897547.67949842918,603288.25400890841,305274.16502442089,2.9918737709522247E-8,3.0330120353028178E-8,3.0747159507882317E-8,3.1169932951115699E-8,3.1598519529193541E-8,3.2032999172719953E-8,3.2473452911344851E-8,3.291996288887584E-8,3.3372612378597885E-8,3.3831485798803605E-8,3.4296668728537153E-8,3.4768247923554539E-8,3.5246311332503412E-8,3.5730948113325333E-8,3.6222248649883558E-8,3.6720304568819455E-8,3.7225208756640725E-8,3.7737055377044537E-8,3.8255939888478897E-8,3.8781959061945484E-8,3.9315210999047236E-8,3.9855795150284133E-8,4.040381233360054E-8,4.0959364753187546E-8,4.1522556018543872E-8,4.2093491163798847E-8,4.2672276667301081E-8,4.3259020471476469E-8,4.3853832002959271E-8,4.4456822192999959E-8,4.5068103498153708E-8,4.5687789921253323E-8,4.6315997032670555E-8,4.6952841991869774E-8,4.7598443569257981E-8,4.8252922168335275E-8,4.8916399848149883E-8,4.9589000346061943E-8,5.0270849100820296E-8,5.0962073275956575E-8,5.166280178350098E-8,5.2373165308024118E-8,5.3093296331009451E-8]
[null,null,"Add: Funding",null,{"$f":"EOMONTH(E56,0)","v":"2026-06-30"},{"$f":"E69","v":9461262.1123515014},{"$f":"(G1=$E$74)*$F$74","v":0},{"$f":"(H1=$E$74)*$F$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9461262.1123515014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT1=$E$74)*$F$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment",null,null,null,{"$f":"G72-G78","v":0},{"$f":"H72-H78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,149692.33049422526,151511.97922243312,157479.23127862578,159250.04553133575,160890.49319701892,162859.3002549652,168912.99226201832,170833.95822849445,172624.40010245633,174749.63475684699,180897.15027988679,182975.701293144,184923.6359910405,187212.97233706916,193462.10567484703,195706.09043968131,197819.436999403,200280.9766272915,206639.955798382,209057.66167346781,211344.78314539662,213987.07907835563,222480.36152651685,225108.25597008341,227606.08229546717,230466.64858139283,237089.84100045555,{"$f":"BT72-BT78","v":239910.8533038646},242602.03940984144,245663.3701643009,252425.4095773451,255449.37514694076,258343.85132465739,261616.09245128033,268527.28077032033,271764.58504613262,274872.83846050483,278366.70180650125,287410.10224141151,290898.8291096696,294259.42548952077,298014.08898448752,305274.16502439097,-4.1138264350593089E-10,-4.1703915485413745E-10,-4.2277344323338186E-10,-4.2858657807784089E-10,-4.3447964352641119E-10,-4.4045373862489937E-10,-4.4650997753099171E-10,-4.5264948972204279E-10,-4.5887342020572093E-10,-4.6518292973354958E-10,-4.7157919501738586E-10,-4.7806340894887491E-10,-4.8463678082192194E-10,-4.9130053655822335E-10,-4.9805591893589889E-10,-5.0490418782126751E-10,-5.1184662040381002E-10,-5.1888451143436241E-10,-5.2601917346658484E-10,-5.3325193710175037E-10,-5.4058415123689949E-10,-5.4801718331640684E-10,-5.5555241958700747E-10,-5.6319126535632878E-10,-5.7093514525497819E-10,-5.7878550350223415E-10,-5.8674380417538983E-10,-5.9481153148280141E-10,-6.0299019004068997E-10,-6.1128130515374941E-10,-6.196864230996135E-10,-6.2820711141723325E-10,-6.3684495919922011E-10,-6.456015773882094E-10,-6.5447859907729726E-10,-6.6347767981461008E-10,-6.7260049791206088E-10,-6.8184875475835171E-10,-6.9122417513627904E-10,-7.0072850754440289E-10,-7.1036352452313844E-10,-7.2013102298533161E-10,-7.3003282455137992E-10]
[null,null,"Closing Balance",null,null,null,{"$f":"G73+G74-G75","v":0},{"$f":"H73+H74-H75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9461262.1123515014,9311569.7818572763,9160057.8026348427,9002578.5713562164,8843328.5258248802,8682438.0326278619,8519578.7323728967,8350665.7401108788,8179831.7818823848,8007207.3817799287,7832457.7470230814,7651560.5967431944,7468584.89545005,7283661.2594590094,7096448.2871219404,6902986.1814470934,6707280.0910074124,6509460.6540080095,6309179.6773807183,6102539.7215823364,5893482.0599088687,5682137.2767634718,5468150.197685116,5245669.8361585988,5020561.5801885156,4792955.4978930485,4562488.8493116554,4325399.0083112,{"$f":"BT73+BT74-BT75","v":4085488.1550073354},3842886.1155974939,3597222.7454331932,3344797.3358558482,3089347.9607089073,2831004.1093842499,2569388.0169329694,2300860.736162649,2029096.1511165164,1754223.3126560117,1475856.6108495104,1188446.5086080988,897547.67949842918,603288.25400890841,305274.16502442089,2.9918737709522247E-8,3.0330120353028178E-8,3.0747159507882317E-8,3.1169932951115699E-8,3.1598519529193541E-8,3.2032999172719953E-8,3.2473452911344851E-8,3.291996288887584E-8,3.3372612378597885E-8,3.3831485798803605E-8,3.4296668728537153E-8,3.4768247923554539E-8,3.5246311332503412E-8,3.5730948113325333E-8,3.6222248649883558E-8,3.6720304568819455E-8,3.7225208756640725E-8,3.7737055377044537E-8,3.8255939888478897E-8,3.8781959061945484E-8,3.9315210999047236E-8,3.9855795150284133E-8,4.040381233360054E-8,4.0959364753187546E-8,4.1522556018543872E-8,4.2093491163798847E-8,4.2672276667301081E-8,4.3259020471476469E-8,4.3853832002959271E-8,4.4456822192999959E-8,4.5068103498153708E-8,4.5687789921253323E-8,4.6315997032670555E-8,4.6952841991869774E-8,4.7598443569257981E-8,4.8252922168335275E-8,4.8916399848149883E-8,4.9589000346061943E-8,5.0270849100820296E-8,5.0962073275956575E-8,5.166280178350098E-8,5.2373165308024118E-8,5.3093296331009451E-8,5.3823329155560831E-8]
[null,null,"Interest Rate",null,null,null,{"$f":"G57","v":1.375E-2},{"$f":"H57","v":1.375E-2},1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,{"$f":"BT57","v":1.375E-2},1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2,1.375E-2]
[null,null,"Interest Expense",null,null,null,{"$f":"G77*G73","v":0},{"$f":"H77*H73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130092.35404483315,128034.08450053754,125950.79478622909,123785.45535614797,121595.7672300921,119383.52294863311,117144.20757012733,114821.65392652458,112472.6870008828,110099.10149947403,107696.29402156737,105208.95820521892,102693.04231243819,100150.34231756139,97576.163947926674,94916.059994897529,92225.101251351924,89505.083992610133,86751.220563984883,83909.921171757131,81035.378323746947,78129.387555497742,75187.065218170348,72127.96024718073,69032.721727592085,65903.138096029419,62734.221678035261,{"$f":"BT77*BT73","v":59474.236364279001},56175.462131350861,52839.68408946554,49461.812749706405,45990.96336801791,42478.534459747476,38926.306504033433,35329.085232828329,31636.835122236425,27900.072077852103,24120.570549020162,20293.02839918077,16341.139493361359,12341.280593103402,8295.2134926224899,4197.5197690857876,4.1138264350593089E-10,4.1703915485413745E-10,4.2277344323338186E-10,4.2858657807784089E-10,4.3447964352641119E-10,4.4045373862489937E-10,4.4650997753099171E-10,4.5264948972204279E-10,4.5887342020572093E-10,4.6518292973354958E-10,4.7157919501738586E-10,4.7806340894887491E-10,4.8463678082192194E-10,4.9130053655822335E-10,4.9805591893589889E-10,5.0490418782126751E-10,5.1184662040381002E-10,5.1888451143436241E-10,5.2601917346658484E-10,5.3325193710175037E-10,5.4058415123689949E-10,5.4801718331640684E-10,5.5555241958700747E-10,5.6319126535632878E-10,5.7093514525497819E-10,5.7878550350223415E-10,5.8674380417538983E-10,5.9481153148280141E-10,6.0299019004068997E-10,6.1128130515374941E-10,6.196864230996135E-10,6.2820711141723325E-10,6.3684495919922011E-10,6.456015773882094E-10,6.5447859907729726E-10,6.6347767981461008E-10,6.7260049791206088E-10,6.8184875475835171E-10,6.9122417513627904E-10,7.0072850754440289E-10,7.1036352452313844E-10,7.2013102298533161E-10,7.3003282455137992E-10]
[]
[null,null,"Total Interest Expense",null,null,null,{"$f":"G78+G53","v":0},{"$f":"H78+H53","v":148597.30904615944},148597.30904615944,147487.18652659954,146364.23623348505,145171.1623033447,143965.79773875611,142749.63912354704,141519.24391585615,140244.45838211535,138956.33153946494,137656.36896260158,136341.06765878561,134954.54998601999,133553.22892987754,132138.61378397001,130707.13462093656,129229.78769143153,127736.4641280748,126228.68130638858,124702.80562777436,123104.37374604928,121488.37740108169,119856.33674850414,118204.5479635048,116479.31738257429,114734.85740996418,112972.69032708742,111189.04021826742,109330.981851893,107451.94775907145,105553.46164069214,103631.67355144331,101634.42537619329,99614.369184705487,97573.029335880448,95506.479838261352,93388.764560532494,130092.35404483315,128034.08450053754,125950.79478622909,123785.45535614797,121595.7672300921,119383.52294863311,117144.20757012733,114821.65392652458,112472.6870008828,110099.10149947403,107696.29402156737,105208.95820521892,102693.04231243819,100150.34231756139,97576.163947926674,94916.059994897529,92225.101251351924,89505.083992610133,86751.220563984883,83909.921171757131,81035.378323746947,78129.387555497742,75187.065218170348,72127.96024718073,69032.721727592085,65903.138096029419,62734.221678035261,{"$f":"BT78+BT53","v":59474.236364279001},56175.462131350861,52839.68408946554,49461.812749706405,45990.96336801791,42478.534459747476,38926.306504033433,35329.085232828329,31636.835122236425,27900.072077852103,24120.570549020162,20293.02839918077,16341.139493361359,12341.280593103402,8295.2134926224899,4197.5197690857876,4.1138264350593089E-10,4.1703915485413745E-10,4.2277344323338186E-10,4.2858657807784089E-10,4.3447964352641119E-10,4.4045373862489937E-10,4.4650997753099171E-10,4.5264948972204279E-10,4.5887342020572093E-10,4.6518292973354958E-10,4.7157919501738586E-10,4.7806340894887491E-10,4.8463678082192194E-10,4.9130053655822335E-10,4.9805591893589889E-10,5.0490418782126751E-10,5.1184662040381002E-10,5.1888451143436241E-10,5.2601917346658484E-10,5.3325193710175037E-10,5.4058415123689949E-10,5.4801718331640684E-10,5.5555241958700747E-10,5.6319126535632878E-10,5.7093514525497819E-10,5.7878550350223415E-10,5.8674380417538983E-10,5.9481153148280141E-10,6.0299019004068997E-10,6.1128130515374941E-10,6.196864230996135E-10,6.2820711141723325E-10,6.3684495919922011E-10,6.456015773882094E-10,6.5447859907729726E-10,6.6347767981461008E-10,6.7260049791206088E-10,6.8184875475835171E-10,6.9122417513627904E-10,7.0072850754440289E-10,7.1036352452313844E-10,7.2013102298533161E-10,7.3003282455137992E-10]
[null,null,"Total Repayment",null,null,null,{"$f":"G75+G50","v":0},{"$f":"H75+H50","v":0},80736.183240718819,81669.112226510042,86769.013101116114,87662.877424624166,88447.899287933513,89483.287832063885,92711.675181147701,93681.952192757948,94542.732862789126,95658.276641162549,100837.64892840985,101914.25862854134,102881.10152054759,104107.5754933421,107443.41305491189,108605.35006230723,109656.93248627214,110972.77662648892,116249.59139818713,117527.00690673444,118693.86564200422,120130.09345449653,125471.31497676474,126869.81618982545,128157.60602740118,129720.00791418142,135131.51755450276,136657.02493247663,138071.71770031308,139766.406490825,145254.41274545499,146913.17756275018,148461.07991454744,150294.50891775248,154015.65656209888,155788.84319833809,149692.33049422526,151511.97922243312,157479.23127862578,159250.04553133575,160890.49319701892,162859.3002549652,168912.99226201832,170833.95822849445,172624.40010245633,174749.63475684699,180897.15027988679,182975.701293144,184923.6359910405,187212.97233706916,193462.10567484703,195706.09043968131,197819.436999403,200280.9766272915,206639.955798382,209057.66167346781,211344.78314539662,213987.07907835563,222480.36152651685,225108.25597008341,227606.08229546717,230466.64858139283,237089.84100045555,{"$f":"BT75+BT50","v":239910.8533038646},242602.03940984144,245663.3701643009,252425.4095773451,255449.37514694076,258343.85132465739,261616.09245128033,268527.28077032033,271764.58504613262,274872.83846050483,278366.70180650125,287410.10224141151,290898.8291096696,294259.42548952077,298014.08898448752,305274.16502439097,-4.1138264350593089E-10,-4.1703915485413745E-10,-4.2277344323338186E-10,-4.2858657807784089E-10,-4.3447964352641119E-10,-4.4045373862489937E-10,-4.4650997753099171E-10,-4.5264948972204279E-10,-4.5887342020572093E-10,-4.6518292973354958E-10,-4.7157919501738586E-10,-4.7806340894887491E-10,-4.8463678082192194E-10,-4.9130053655822335E-10,-4.9805591893589889E-10,-5.0490418782126751E-10,-5.1184662040381002E-10,-5.1888451143436241E-10,-5.2601917346658484E-10,-5.3325193710175037E-10,-5.4058415123689949E-10,-5.4801718331640684E-10,-5.5555241958700747E-10,-5.6319126535632878E-10,-5.7093514525497819E-10,-5.7878550350223415E-10,-5.8674380417538983E-10,-5.9481153148280141E-10,-6.0299019004068997E-10,-6.1128130515374941E-10,-6.196864230996135E-10,-6.2820711141723325E-10,-6.3684495919922011E-10,-6.456015773882094E-10,-6.5447859907729726E-10,-6.6347767981461008E-10,-6.7260049791206088E-10,-6.8184875475835171E-10,-6.9122417513627904E-10,-7.0072850754440289E-10,-7.1036352452313844E-10,-7.2013102298533161E-10,-7.3003282455137992E-10]
[]
["DSRA L/C"]
[null,null,"Debt Service Including Re-finance",null,null,null,{"$f":"G80+G81","v":0},{"$f":"H80+H81","v":148597.30904615944},229333.49228687826,229156.29875310959,233133.24933460116,232834.03972796886,232413.69702668962,232232.92695561092,234230.91909700385,233926.4105748733,233499.06440225407,233314.64560376413,237178.71658719546,236868.80861456133,236434.33045042513,236246.18927731211,238150.54767584844,237835.13775373876,237393.39661434694,237201.4579328775,240952.39702596149,240631.38065278373,240182.24304308591,239986.43020300067,243675.86294026952,243349.13357239973,242892.46343736537,242692.69824126884,246320.55777277017,245988.00678436965,245523.66545938453,245319.86813151714,248886.08629689831,248547.60293894348,248075.44909925293,247867.53825363293,249522.13640036024,249177.60775887058,279784.68453905842,279546.06372297066,283430.02606485487,283035.50088748371,282486.260427111,282242.82320359832,286057.19983214565,285655.61215501901,285097.08710333914,284848.73625632102,288593.44430145418,288184.65949836292,287616.67830347869,287363.31465463055,291038.26962277369,290622.15043457883,290044.53825075494,289786.06061990163,293391.17636236688,292967.58284522494,292380.16146914358,292116.46663385339,297667.4267446872,297236.21621726413,296638.80402305926,296369.78667742223,299824.06267849082,{"$f":"BT80+BT81","v":299385.0896681436},298777.50154119229,298503.05425376643,301887.22232705151,301440.33851495868,300822.38578440488,300542.39895531378,303856.36600314867,303401.42016836902,302772.91053835693,302487.27235552139,307703.13064059231,307239.96860303095,306600.70608262415,306309.30247711,309471.68479347677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Required DSRA",null,{"$f":"'Control Panel'!D58/3","v":2},null,{"$f":"SUM(OFFSET(G84,0,1,1,$E$85))","v":377930.80133303767},{"$f":"SUM(OFFSET(H84,0,1,1,$E$85))","v":458489.79103998782},462289.54808771075,465967.28906257002,465247.73675465852,464646.62398230052,466463.84605261474,468157.32967187715,467425.47497712739,466813.71000601817,470493.36219095963,474047.5252017568,473303.13906498649,472680.51972773724,474396.73695316055,475985.6854295872,475228.53436808567,474594.85454722447,478153.85495883902,481583.77767874522,480813.62369586964,480168.67324608658,483662.29314327019,487024.99651266926,486241.5970097651,485585.16167863423,489013.25601403904,492308.56455713982,491511.67224375415,490843.53359090164,494205.95442841545,497433.6892358418,496623.05203819642,495942.98735288589,497389.67465399316,498699.74415923085,528962.29229792906,559330.74826202914,562976.08978782548,566465.52695233864,565521.76131459465,564729.08363070933,568300.02303574397,571712.81198716466,570752.69925835822,569945.82335966011,573442.18055777519,576778.10379981715,575801.33780184155,574979.99295810924,578401.58427740424,581660.42005735252,580666.68868533382,579830.59887065657,583177.23698226851,586358.75920759188,585347.74431436858,584496.62810299697,589783.89337854064,594903.64296195132,593875.02024032339,593008.59070048155,596193.849355913,599209.15234663442,598162.59120933595,{"$f":"SUM(OFFSET(BT84,0,1,1,$E$85))","v":597280.55579495872},600390.276580818,603327.56084201019,602262.72429936356,601364.78473971866,604398.76495846245,607257.78617151768,606174.33070672594,605260.18289387831,610190.40299611376,614943.0992436232,613840.67468565516,612910.00855973409,615780.98727058677,309471.68479347677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic L/C Fee Percent ",null,{"$f":"'Control Panel'!D60","v":0.01},null,{"$f":"$E$86/4","v":2.5000000000000001E-3},{"$f":"$E$86/4","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"$E$86/4","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,"L/C Fee",null,{"$f":"NOT('Control Panel'!D59)","v":false},null,{"$f":"G86*F85","v":0},{"$f":"H86*G85","v":944.82700333259424},1146.2244775999695,1155.7238702192769,1164.9182226564251,1163.1193418866462,1161.6165599557514,1166.1596151315368,1170.3933241796929,1168.5636874428185,1167.0342750150455,1176.2334054773992,1185.118813004392,1183.2578476624662,1181.7012993193432,1185.9918423829015,1189.964213573968,1188.0713359202143,1186.4871363680611,1195.3846373970975,1203.9594441968632,1202.0340592396742,1200.4216831152164,1209.1557328581755,1217.5624912816731,1215.6039925244129,1213.9629041965857,1222.5331400350976,1230.7714113928496,1228.7791806093853,1227.1088339772541,1235.5148860710387,1243.5842230896046,1241.557630095491,1239.8574683822148,1243.474186634983,1246.7493603980772,1322.4057307448227,1398.326870655073,1407.4402244695636,1416.1638173808467,1413.8044032864866,1411.8227090767734,1420.75005758936,1429.2820299679117,1426.8817481458955,1424.8645583991504,1433.605451394438,1441.945259499543,1439.503344504604,1437.4499823952731,1446.0039606935106,1454.1510501433813,1451.6667217133345,1449.5764971766414,1457.9430924556714,1465.8968980189798,1463.3693607859216,1461.2415702574924,1474.4597334463517,1487.2591074048783,1484.6875506008084,1482.5214767512039,1490.4846233897824,1498.0228808665861,{"$f":"BT86*BS85","v":1495.40647802334},1493.2013894873969,1500.9756914520451,1508.3189021050255,1505.6568107484088,1503.4119618492966,1510.9969123961562,1518.1444654287943,1515.4358267668149,1513.1504572346958,1525.4760074902845,1537.3577481090581,1534.6016867141379,1532.2750213993352,1539.4524681764669,773.67921198369197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funded DSRA"]
[null,null,"Required Funding",null,null,null,{"$f":"G85-G92","v":377930.80133303767},{"$f":"H85-H92","v":80558.989706950146},3799.757047722931,3677.7409748592763,-719.55230791150825,-601.11277235799935,1817.2220703142229,1693.4836192624061,-731.85469474975253,-611.76497110922355,3679.6521849414567,3554.1630107971723,-744.38613677030662,-622.6193372492562,1716.2172254233155,1588.9484764266526,-757.1510615015286,-633.67982086120173,3559.0004116145428,3429.9227199062007,-770.15398287557764,-644.95044978306396,3493.6198971836129,3362.703369399067,-783.39950290415436,-656.43533113086596,3428.0943354048068,3295.3085431007785,-796.89231338567333,-668.13865285250358,3362.4208375138114,3227.7348074263427,-810.63719764538109,-680.06468531052815,1446.6873011072748,1310.0695052376832,30262.548138698214,30368.455964100081,3645.3415257963352,3489.4371645131614,-943.76563774398528,-792.67768388532568,3570.9394050346455,3412.7889514206909,-960.11272880644538,-806.875898698112,3496.357198115089,3335.9232420419576,-976.76599797559902,-821.34484373230953,3421.5913192949956,3258.8357799482765,-993.73137201869395,-836.08981467725243,3346.6381116119446,3181.522225323366,-1011.0148932232987,-851.11621137161274,5287.265275543672,5119.7495834106812,-1028.6227216279367,-866.42953984183259,3185.2586554314476,3015.3029907214222,-1046.5611372984713,{"$f":"BT85-BT92","v":-882.03541437722743},3109.7207858592737,2937.2842611921951,-1064.8365426466335,-897.93955964490306,3033.980218743789,2859.0212130552391,-1083.4554647917394,-914.14781284763012,4930.220102235442,4752.6962475094479,-1102.4245579680428,-930.66612592106685,2870.9787108526798,-306309.30247711,-309471.68479347677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,{"$f":"F95","v":0},{"$f":"G95","v":377930.80133303767},458489.79103998782,462289.54808771075,465967.28906257002,465247.73675465852,464646.62398230052,466463.84605261474,468157.32967187715,467425.47497712739,466813.71000601817,470493.36219095963,474047.5252017568,473303.13906498649,472680.51972773724,474396.73695316055,475985.6854295872,475228.53436808567,474594.85454722447,478153.85495883902,481583.77767874522,480813.62369586964,480168.67324608658,483662.29314327019,487024.99651266926,486241.5970097651,485585.16167863423,489013.25601403904,492308.56455713982,491511.67224375415,490843.53359090164,494205.95442841545,497433.6892358418,496623.05203819642,495942.98735288589,497389.67465399316,498699.74415923085,528962.29229792906,559330.74826202914,562976.08978782548,566465.52695233864,565521.76131459465,564729.08363070933,568300.02303574397,571712.81198716466,570752.69925835822,569945.82335966011,573442.18055777519,576778.10379981715,575801.33780184155,574979.99295810924,578401.58427740424,581660.42005735252,580666.68868533382,579830.59887065657,583177.23698226851,586358.75920759188,585347.74431436858,584496.62810299697,589783.89337854064,594903.64296195132,593875.02024032339,593008.59070048155,596193.849355913,599209.15234663442,{"$f":"BS95","v":598162.59120933595},597280.55579495872,600390.276580818,603327.56084201019,602262.72429936356,601364.78473971866,604398.76495846245,607257.78617151768,606174.33070672594,605260.18289387831,610190.40299611376,614943.0992436232,613840.67468565516,612910.00855973409,615780.98727058677,309471.68479347677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Funding During Construction",null,null,null,{"$f":"G4*G90","v":0},{"$f":"H4*H90","v":80558.989706950146},3799.757047722931,3677.7409748592763,-719.55230791150825,-601.11277235799935,1817.2220703142229,1693.4836192624061,-731.85469474975253,-611.76497110922355,3679.6521849414567,3554.1630107971723,-744.38613677030662,-622.6193372492562,1716.2172254233155,1588.9484764266526,-757.1510615015286,-633.67982086120173,3559.0004116145428,3429.9227199062007,-770.15398287557764,-644.95044978306396,3493.6198971836129,3362.703369399067,-783.39950290415436,-656.43533113086596,3428.0943354048068,3295.3085431007785,-796.89231338567333,-668.13865285250358,3362.4208375138114,3227.7348074263427,-810.63719764538109,-680.06468531052815,1446.6873011072748,1310.0695052376832,30262.548138698214,30368.455964100081,3645.3415257963352,3489.4371645131614,-943.76563774398528,-792.67768388532568,3570.9394050346455,3412.7889514206909,-960.11272880644538,-806.875898698112,3496.357198115089,3335.9232420419576,-976.76599797559902,-821.34484373230953,3421.5913192949956,3258.8357799482765,-993.73137201869395,-836.08981467725243,3346.6381116119446,3181.522225323366,-1011.0148932232987,-851.11621137161274,5287.265275543672,5119.7495834106812,-1028.6227216279367,-866.42953984183259,3185.2586554314476,3015.3029907214222,-1046.5611372984713,{"$f":"BT4*BT90","v":-882.03541437722743},3109.7207858592737,2937.2842611921951,-1064.8365426466335,-897.93955964490306,3033.980218743789,2859.0212130552391,-1083.4554647917394,-914.14781284763012,4930.220102235442,4752.6962475094479,-1102.4245579680428,-930.66612592106685,2870.9787108526798,-306309.30247711,-309471.68479347677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Net Funding During Operation",null,null,null,{"$f":"NOT(G4)*G90","v":377930.80133303767},{"$f":"NOT(H4)*H90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NOT(BT4)*BT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,{"$f":"G92+G93+G94","v":377930.80133303767},{"$f":"H92+H93+H94","v":458489.79103998782},462289.54808771075,465967.28906257002,465247.73675465852,464646.62398230052,466463.84605261474,468157.32967187715,467425.47497712739,466813.71000601817,470493.36219095963,474047.5252017568,473303.13906498649,472680.51972773724,474396.73695316055,475985.6854295872,475228.53436808567,474594.85454722447,478153.85495883902,481583.77767874522,480813.62369586964,480168.67324608658,483662.29314327019,487024.99651266926,486241.5970097651,485585.16167863423,489013.25601403904,492308.56455713982,491511.67224375415,490843.53359090164,494205.95442841545,497433.6892358418,496623.05203819642,495942.98735288589,497389.67465399316,498699.74415923085,528962.29229792906,559330.74826202914,562976.08978782548,566465.52695233864,565521.76131459465,564729.08363070933,568300.02303574397,571712.81198716466,570752.69925835822,569945.82335966011,573442.18055777519,576778.10379981715,575801.33780184155,574979.99295810924,578401.58427740424,581660.42005735252,580666.68868533382,579830.59887065657,583177.23698226851,586358.75920759188,585347.74431436858,584496.62810299697,589783.89337854064,594903.64296195132,593875.02024032339,593008.59070048155,596193.849355913,599209.15234663442,598162.59120933595,{"$f":"BT92+BT93+BT94","v":597280.55579495872},600390.276580818,603327.56084201019,602262.72429936356,601364.78473971866,604398.76495846245,607257.78617151768,606174.33070672594,605260.18289387831,610190.40299611376,614943.0992436232,613840.67468565516,612910.00855973409,615780.98727058677,309471.68479347677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"DSRA Funded During Construction",null,{"$f":"'Control Panel'!D59","v":true},{"$f":"SUM(G97:DZ97)","v":377930.80133303767},{"$f":"G94*$E$97","v":377930.80133303767},{"$f":"H94*$E$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT94*$E$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSRA Funded During Operation",null,{"$f":"'Control Panel'!D59","v":true},null,{"$f":"G93*$E$98","v":0},{"$f":"H93*$E$98","v":80558.989706950146},3799.757047722931,3677.7409748592763,-719.55230791150825,-601.11277235799935,1817.2220703142229,1693.4836192624061,-731.85469474975253,-611.76497110922355,3679.6521849414567,3554.1630107971723,-744.38613677030662,-622.6193372492562,1716.2172254233155,1588.9484764266526,-757.1510615015286,-633.67982086120173,3559.0004116145428,3429.9227199062007,-770.15398287557764,-644.95044978306396,3493.6198971836129,3362.703369399067,-783.39950290415436,-656.43533113086596,3428.0943354048068,3295.3085431007785,-796.89231338567333,-668.13865285250358,3362.4208375138114,3227.7348074263427,-810.63719764538109,-680.06468531052815,1446.6873011072748,1310.0695052376832,30262.548138698214,30368.455964100081,3645.3415257963352,3489.4371645131614,-943.76563774398528,-792.67768388532568,3570.9394050346455,3412.7889514206909,-960.11272880644538,-806.875898698112,3496.357198115089,3335.9232420419576,-976.76599797559902,-821.34484373230953,3421.5913192949956,3258.8357799482765,-993.73137201869395,-836.08981467725243,3346.6381116119446,3181.522225323366,-1011.0148932232987,-851.11621137161274,5287.265275543672,5119.7495834106812,-1028.6227216279367,-866.42953984183259,3185.2586554314476,3015.3029907214222,-1046.5611372984713,{"$f":"BT93*$E$98","v":-882.03541437722743},3109.7207858592737,2937.2842611921951,-1064.8365426466335,-897.93955964490306,3033.980218743789,2859.0212130552391,-1083.4554647917394,-914.14781284763012,4930.220102235442,4752.6962475094479,-1102.4245579680428,-930.66612592106685,2870.9787108526798,-306309.30247711,-309471.68479347677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation"]
[null,null,"Age in Quarters",null,null,null,{"$f":"F101+G4","v":0},{"$f":"G101+H4","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BS101+BT4","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,120,120,120]
[null,null,"Depreciation Life Switch",null,{"$f":"'Control Panel'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"AND(G101>0,G101<=$E$102)","v":{"$error":"#REF!"}},{"$f":"AND(H101>0,H101<=$E$102)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AND(BT101>0,BT101<=$E$102)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Depreciation Rate",null,{"$f":"1/E102","v":{"$error":"#REF!"}},null,{"$f":"$E$103*G102","v":{"$error":"#REF!"}},{"$f":"$E$103*H102","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$E$103*BT102","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Project Cost",null,{"$f":"'Monthly Pre-COD'!E7","v":15416358.529999999},null,{"$f":"$E$104","v":15416358.529999999},{"$f":"$E$104","v":15416358.529999999},15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,{"$f":"$E$104","v":15416358.529999999},15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999,15416358.529999999]
[null,null,"Base Depreciation",null,null,null,{"$f":"G104*G103","v":{"$error":"#REF!"}},{"$f":"H104*H103","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BT104*BT103","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Financial Items",null,{"$f":"'Monthly Pre-COD'!E8+'Monthly Pre-COD'!E9+'Monthly Pre-COD'!E10","v":250208.65301754622},null,{"$f":"$E$107","v":250208.65301754622},{"$f":"$E$107","v":250208.65301754622},250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,{"$f":"$E$107","v":250208.65301754622},250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622,250208.65301754622]
[null,null,"Depreciation on Financial Items",null,null,null,{"$f":"G107*G103","v":{"$error":"#REF!"}},{"$f":"H107*H103","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BT107*BT103","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Profit and Loss"]
[null,"Revenues",null,null,null,null,{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!G1,'Monthly Operations'!21:21)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!H1,'Monthly Operations'!21:21)","v":148186.44026466669},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!I1,'Monthly Operations'!21:21)","v":444559.32079400006},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!J1,'Monthly Operations'!21:21)","v":444559.32079400006},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!K1,'Monthly Operations'!21:21)","v":450142.46285220701},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!L1,'Monthly Operations'!21:21)","v":450142.46285220701},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!M1,'Monthly Operations'!21:21)","v":450142.46285220701},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!N1,'Monthly Operations'!21:21)","v":450142.46285220701},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!O1,'Monthly Operations'!21:21)","v":453058.24898565002},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!P1,'Monthly Operations'!21:21)","v":453058.24898565002},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Q1,'Monthly Operations'!21:21)","v":453058.24898565002},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!R1,'Monthly Operations'!21:21)","v":453058.24898565002},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!S1,'Monthly Operations'!21:21)","v":458497.56302830606},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!T1,'Monthly Operations'!21:21)","v":458497.56302830606},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!U1,'Monthly Operations'!21:21)","v":458497.56302830606},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!V1,'Monthly Operations'!21:21)","v":458497.56302830606},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!W1,'Monthly Operations'!21:21)","v":461295.67169447994},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!X1,'Monthly Operations'!21:21)","v":461295.67169447994},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Y1,'Monthly Operations'!21:21)","v":461295.67169447994},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Z1,'Monthly Operations'!21:21)","v":461295.67169447994},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AA1,'Monthly Operations'!21:21)","v":466591.15772158495},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AB1,'Monthly Operations'!21:21)","v":466591.15772158495},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AC1,'Monthly Operations'!21:21)","v":466591.15772158495},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AD1,'Monthly Operations'!21:21)","v":466591.15772158495},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AE1,'Monthly Operations'!21:21)","v":471808.19210384402},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AF1,'Monthly Operations'!21:21)","v":471808.19210384402},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AG1,'Monthly Operations'!21:21)","v":471808.19210384402},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AH1,'Monthly Operations'!21:21)","v":471808.19210384402},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AI1,'Monthly Operations'!21:21)","v":476946.77484125691},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AJ1,'Monthly Operations'!21:21)","v":476946.77484125691},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AK1,'Monthly Operations'!21:21)","v":476946.77484125691},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AL1,'Monthly Operations'!21:21)","v":476946.77484125691},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AM1,'Monthly Operations'!21:21)","v":482006.9059338239},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AN1,'Monthly Operations'!21:21)","v":482006.9059338239},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AO1,'Monthly Operations'!21:21)","v":482006.9059338239},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AP1,'Monthly Operations'!21:21)","v":482006.9059338239},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AQ1,'Monthly Operations'!21:21)","v":484491.20802061388},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AR1,'Monthly Operations'!21:21)","v":484491.20802061388},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AS1,'Monthly Operations'!21:21)","v":484491.20802061388},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AT1,'Monthly Operations'!21:21)","v":484491.20802061388},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AU1,'Monthly Operations'!21:21)","v":489407.51109762979},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AV1,'Monthly Operations'!21:21)","v":489407.51109762979},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AW1,'Monthly Operations'!21:21)","v":489407.51109762979},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AX1,'Monthly Operations'!21:21)","v":489407.51109762979},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AY1,'Monthly Operations'!21:21)","v":494245.36252979975},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AZ1,'Monthly Operations'!21:21)","v":494245.36252979975},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BA1,'Monthly Operations'!21:21)","v":494245.36252979975},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BB1,'Monthly Operations'!21:21)","v":494245.36252979975},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BC1,'Monthly Operations'!21:21)","v":499004.76231712371},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BD1,'Monthly Operations'!21:21)","v":499004.76231712371},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BE1,'Monthly Operations'!21:21)","v":499004.76231712371},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BF1,'Monthly Operations'!21:21)","v":499004.76231712371},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BG1,'Monthly Operations'!21:21)","v":503685.71045960172},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BH1,'Monthly Operations'!21:21)","v":503685.71045960172},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BI1,'Monthly Operations'!21:21)","v":503685.71045960172},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BJ1,'Monthly Operations'!21:21)","v":503685.71045960172},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BK1,'Monthly Operations'!21:21)","v":508288.20695723372},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BL1,'Monthly Operations'!21:21)","v":508288.20695723372},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BM1,'Monthly Operations'!21:21)","v":508288.20695723372},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BN1,'Monthly Operations'!21:21)","v":508288.20695723372},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BO1,'Monthly Operations'!21:21)","v":515231.17752610461},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BP1,'Monthly Operations'!21:21)","v":515231.17752610461},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BQ1,'Monthly Operations'!21:21)","v":515231.17752610461},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BR1,'Monthly Operations'!21:21)","v":515231.17752610461},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BS1,'Monthly Operations'!21:21)","v":519663.69545990368},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BT1,'Monthly Operations'!21:21)","v":519663.69545990368},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BU1,'Monthly Operations'!21:21)","v":519663.69545990368},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BV1,'Monthly Operations'!21:21)","v":519663.69545990368},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BW1,'Monthly Operations'!21:21)","v":524017.76174885663},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BX1,'Monthly Operations'!21:21)","v":524017.76174885663},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BY1,'Monthly Operations'!21:21)","v":524017.76174885663},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BZ1,'Monthly Operations'!21:21)","v":524017.76174885663},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CA1,'Monthly Operations'!21:21)","v":528293.37639296358},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CB1,'Monthly Operations'!21:21)","v":528293.37639296358},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CC1,'Monthly Operations'!21:21)","v":528293.37639296358},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CD1,'Monthly Operations'!21:21)","v":528293.37639296358},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CE1,'Monthly Operations'!21:21)","v":534857.16401174548},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CF1,'Monthly Operations'!21:21)","v":534857.16401174548},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CG1,'Monthly Operations'!21:21)","v":534857.16401174548},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CH1,'Monthly Operations'!21:21)","v":534857.16401174548},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CI1,'Monthly Operations'!21:21)","v":538962.80009201949},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CJ1,'Monthly Operations'!21:21)","v":538962.80009201949},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CK1,'Monthly Operations'!21:21)","v":538962.80009201949},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CL1,'Monthly Operations'!21:21)","v":538962.80009201949},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CM1,'Monthly Operations'!21:21)","v":542989.98452744749},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CN1,'Monthly Operations'!21:21)","v":542989.98452744749},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CO1,'Monthly Operations'!21:21)","v":542989.98452744749},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CP1,'Monthly Operations'!21:21)","v":542989.98452744749},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CQ1,'Monthly Operations'!21:21)","v":549266.11611512746},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CR1,'Monthly Operations'!21:21)","v":549266.11611512746},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CS1,'Monthly Operations'!21:21)","v":549266.11611512746},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CT1,'Monthly Operations'!21:21)","v":549266.11611512746},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CU1,'Monthly Operations'!21:21)","v":553123.32198672229},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CV1,'Monthly Operations'!21:21)","v":553123.32198672229},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CW1,'Monthly Operations'!21:21)","v":553123.32198672229},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CX1,'Monthly Operations'!21:21)","v":553123.32198672229},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CY1,'Monthly Operations'!21:21)","v":559203.32446228736},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CZ1,'Monthly Operations'!21:21)","v":559203.32446228736},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DA1,'Monthly Operations'!21:21)","v":559203.32446228736},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DB1,'Monthly Operations'!21:21)","v":559203.32446228736},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DC1,'Monthly Operations'!21:21)","v":556026.03284602426},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DD1,'Monthly Operations'!21:21)","v":556026.03284602426},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DE1,'Monthly Operations'!21:21)","v":556026.03284602426},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DF1,'Monthly Operations'!21:21)","v":556026.03284602426},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DG1,'Monthly Operations'!21:21)","v":552848.74122976116},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DH1,'Monthly Operations'!21:21)","v":552848.74122976116},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DI1,'Monthly Operations'!21:21)","v":552848.74122976116},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DJ1,'Monthly Operations'!21:21)","v":552848.74122976116},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DK1,'Monthly Operations'!21:21)","v":549671.44961349829},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DL1,'Monthly Operations'!21:21)","v":549671.44961349829},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DM1,'Monthly Operations'!21:21)","v":549671.44961349829},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DN1,'Monthly Operations'!21:21)","v":549671.44961349829},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DO1,'Monthly Operations'!21:21)","v":546494.15799723519},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DP1,'Monthly Operations'!21:21)","v":546494.15799723519},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DQ1,'Monthly Operations'!21:21)","v":546494.15799723519},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DR1,'Monthly Operations'!21:21)","v":546494.15799723519},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DS1,'Monthly Operations'!21:21)","v":543316.86638097209},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DT1,'Monthly Operations'!21:21)","v":543316.86638097209},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DU1,'Monthly Operations'!21:21)","v":543316.86638097209},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DV1,'Monthly Operations'!21:21)","v":543316.86638097209},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DW1,'Monthly Operations'!21:21)","v":540139.5747647091},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DX1,'Monthly Operations'!21:21)","v":360093.04984313942},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DY1,'Monthly Operations'!21:21)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DZ1,'Monthly Operations'!21:21)","v":0}]
[null,"Less: Operating Cost",null,null,null,null,{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!G1,'Monthly Operations'!31:31)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!H1,'Monthly Operations'!31:31)","v":-43182.78655213333},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!I1,'Monthly Operations'!31:31)","v":-129707.21520671442},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!J1,'Monthly Operations'!31:31)","v":-129946.42647730211},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!K1,'Monthly Operations'!31:31)","v":-130160.68525049544},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!L1,'Monthly Operations'!31:31)","v":-130564.61821944908},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!M1,'Monthly Operations'!31:31)","v":-131132.08086617605},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!N1,'Monthly Operations'!31:31)","v":-131376.1204621323},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!O1,'Monthly Operations'!31:31)","v":-131594.6172046948},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!P1,'Monthly Operations'!31:31)","v":-132005.70370957107},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Q1,'Monthly Operations'!31:31)","v":-132582.62104260706},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!R1,'Monthly Operations'!31:31)","v":-132831.58642056846},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!S1,'Monthly Operations'!31:31)","v":-133054.40463559219},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!T1,'Monthly Operations'!31:31)","v":-133472.78039864829},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!U1,'Monthly Operations'!31:31)","v":-134059.32592023216},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!V1,'Monthly Operations'!31:31)","v":-134313.31650393471},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!W1,'Monthly Operations'!31:31)","v":-134540.54133208457},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!X1,'Monthly Operations'!31:31)","v":-134966.34472693267},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Y1,'Monthly Operations'!31:31)","v":-135562.6952651116},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Z1,'Monthly Operations'!31:31)","v":-135821.81248509535},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AA1,'Monthly Operations'!31:31)","v":-136053.53073653698},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AB1,'Monthly Operations'!31:31)","v":-136486.90284032695},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AC1,'Monthly Operations'!31:31)","v":-137093.238613419},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AD1,'Monthly Operations'!31:31)","v":-137357.5859475341},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AE1,'Monthly Operations'!31:31)","v":-137593.88613448016},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AF1,'Monthly Operations'!31:31)","v":-138034.97078110435},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AG1,'Monthly Operations'!31:31)","v":-138651.47546340074},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AH1,'Monthly Operations'!31:31)","v":-138921.15847813108},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AI1,'Monthly Operations'!31:31)","v":-139162.13084801717},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AJ1,'Monthly Operations'!31:31)","v":-139611.07468235787},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AK1,'Monthly Operations'!31:31)","v":-140237.93547108781},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AL1,'Monthly Operations'!31:31)","v":-140513.06186370872},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AM1,'Monthly Operations'!31:31)","v":-140758.79843301119},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AN1,'Monthly Operations'!31:31)","v":-141215.75096625017},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AO1,'Monthly Operations'!31:31)","v":-141853.15864983245},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AP1,'Monthly Operations'!31:31)","v":-142133.83829141941},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AQ1,'Monthly Operations'!31:31)","v":-142384.43288012757},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AR1,'Monthly Operations'!31:31)","v":-142849.54654613859},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AS1,'Monthly Operations'!31:31)","v":-143497.69557374361},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AT1,'Monthly Operations'!31:31)","v":-143784.04055304892},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AU1,'Monthly Operations'!31:31)","v":-144039.58881980384},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AV1,'Monthly Operations'!31:31)","v":-144513.0190326492},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AW1,'Monthly Operations'!31:31)","v":-145172.10758509647},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AX1,'Monthly Operations'!31:31)","v":-145464.23225331167},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AY1,'Monthly Operations'!31:31)","v":-145724.83173122487},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AZ1,'Monthly Operations'!31:31)","v":-146206.73694377684},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BA1,'Monthly Operations'!31:31)","v":-146876.96700579266},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BB1,'Monthly Operations'!31:31)","v":-147174.98802221444},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BC1,'Monthly Operations'!31:31)","v":-147440.73815537867},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BD1,'Monthly Operations'!31:31)","v":-147931.27991908812},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BE1,'Monthly Operations'!31:31)","v":-148612.85735294921},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BF1,'Monthly Operations'!31:31)","v":-148916.89373156702},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BG1,'Monthly Operations'!31:31)","v":-149187.8959122732},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BH1,'Monthly Operations'!31:31)","v":-149687.23893810704},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BI1,'Monthly Operations'!31:31)","v":-150380.37355869572},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BJ1,'Monthly Operations'!31:31)","v":-150690.54671571968},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BK1,'Monthly Operations'!31:31)","v":-150966.90432239335},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BL1,'Monthly Operations'!31:31)","v":-151475.21654296361},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BM1,'Monthly Operations'!31:31)","v":-152180.12219426132},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BN1,'Monthly Operations'!31:31)","v":-152496.5559966095},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BO1,'Monthly Operations'!31:31)","v":-152778.37443247988},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BP1,'Monthly Operations'!31:31)","v":-153295.8270653876},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BQ1,'Monthly Operations'!31:31)","v":-154012.72169843339},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BR1,'Monthly Operations'!31:31)","v":-154335.54251319784},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BS1,'Monthly Operations'!31:31)","v":-154622.92924571451},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BT1,'Monthly Operations'!31:31)","v":-155149.69685813127},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BU1,'Monthly Operations'!31:31)","v":-155878.80261047278},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BV1,'Monthly Operations'!31:31)","v":-156208.13935538381},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BW1,'Monthly Operations'!31:31)","v":-156501.2039563946},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BX1,'Monthly Operations'!31:31)","v":-157037.46453090603},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BY1,'Monthly Operations'!31:31)","v":-157779.00780757063},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BZ1,'Monthly Operations'!31:31)","v":-158114.99200247991},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CA1,'Monthly Operations'!31:31)","v":-158413.84618918505},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CB1,'Monthly Operations'!31:31)","v":-158959.78119092062},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CC1,'Monthly Operations'!31:31)","v":-159713.99274693511},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CD1,'Monthly Operations'!31:31)","v":-160056.75856633781},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CE1,'Monthly Operations'!31:31)","v":-160361.51624303462},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CF1,'Monthly Operations'!31:31)","v":-160917.31068810823},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CG1,'Monthly Operations'!31:31)","v":-161684.42571259645},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CH1,'Monthly Operations'!31:31)","v":-162034.11003921344},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CI1,'Monthly Operations'!31:31)","v":-162344.88733984722},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CJ1,'Monthly Operations'!31:31)","v":-162910.72986513382},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CK1,'Monthly Operations'!31:31)","v":-163690.98806702055},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CL1,'Monthly Operations'!31:31)","v":-164047.73054646223},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CM1,'Monthly Operations'!31:31)","v":-164364.64587799856},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CN1,'Monthly Operations'!31:31)","v":-164940.72881227284},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CO1,'Monthly Operations'!31:31)","v":-165734.37450762503},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CP1,'Monthly Operations'!31:31)","v":-166098.31760415848},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CQ1,'Monthly Operations'!31:31)","v":-166421.49169079249},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CR1,'Monthly Operations'!31:31)","v":-167008.01112725545},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CS1,'Monthly Operations'!31:31)","v":-167815.29332829019},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CT1,'Monthly Operations'!31:31)","v":-168186.58238173189},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CU1,'Monthly Operations'!31:31)","v":-168516.13830995079},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CV1,'Monthly Operations'!31:31)","v":-169113.29418017104},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CW1,'Monthly Operations'!31:31)","v":-169934.46668596205},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CX1,'Monthly Operations'!31:31)","v":-170313.24996971909},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CY1,'Monthly Operations'!31:31)","v":-170649.31323423379},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CZ1,'Monthly Operations'!31:31)","v":-171257.30938353078},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DA1,'Monthly Operations'!31:31)","v":-172092.63087244437},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DB1,'Monthly Operations'!31:31)","v":-172479.05965272695},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DC1,'Monthly Operations'!31:31)","v":-172821.75820329008},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DD1,'Monthly Operations'!31:31)","v":-173440.80246758685},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DE1,'Monthly Operations'!31:31)","v":-174290.53659147985},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DF1,'Monthly Operations'!31:31)","v":-174684.76518770918},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DG1,'Monthly Operations'!31:31)","v":-175034.22947683564},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DH1,'Monthly Operations'!31:31)","v":-175664.53376100934},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DI1,'Monthly Operations'!31:31)","v":-176528.94924122127},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DJ1,'Monthly Operations'!31:31)","v":-176931.13508765673},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DK1,'Monthly Operations'!31:31)","v":-177287.49811926464},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DL1,'Monthly Operations'!31:31)","v":-177929.27847702362},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DM1,'Monthly Operations'!31:31)","v":-178808.64920219666},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DN1,'Monthly Operations'!31:31)","v":-179218.95291080663},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DO1,'Monthly Operations'!31:31)","v":-179582.35028979581},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DP1,'Monthly Operations'!31:31)","v":-180235.82700511243},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DQ1,'Monthly Operations'!31:31)","v":-181130.43213087274},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DR1,'Monthly Operations'!31:31)","v":-181549.01755547477},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DS1,'Monthly Operations'!31:31)","v":-181919.58753826091},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DT1,'Monthly Operations'!31:31)","v":-182584.98520839008},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DU1,'Monthly Operations'!31:31)","v":-183495.10925892519},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DV1,'Monthly Operations'!31:31)","v":-183922.14356062046},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DW1,'Monthly Operations'!31:31)","v":-184300.02710664319},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DX1,'Monthly Operations'!31:31)","v":-123106.17521219351},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DY1,'Monthly Operations'!31:31)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DZ1,'Monthly Operations'!31:31)","v":0}]
[null,"Less: Cost of Replacement",null,null,null,null,{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!G1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!H1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!I1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!J1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!K1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!L1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!M1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!N1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!O1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!P1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Q1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!R1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!S1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!T1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!U1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!V1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!W1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!X1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Y1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Z1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AA1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AB1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AC1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AD1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AE1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AF1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AG1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AH1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AI1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AJ1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AK1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AL1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AM1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AN1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AO1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AP1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AQ1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AR1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AS1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AT1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AU1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AV1,'Monthly Operations'!50:50)","v":210075.64},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AW1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AX1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AY1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AZ1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BA1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BB1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BC1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BD1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BE1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BF1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BG1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BH1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BI1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BJ1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BK1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BL1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BM1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BN1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BO1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BP1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BQ1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BR1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BS1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BT1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BU1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BV1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BW1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BX1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BY1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BZ1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CA1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CB1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CC1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CD1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CE1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CF1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CG1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CH1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CI1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CJ1,'Monthly Operations'!50:50)","v":210075.64},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CK1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CL1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CM1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CN1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CO1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CP1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CQ1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CR1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CS1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CT1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CU1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CV1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CW1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CX1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CY1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CZ1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DA1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DB1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DC1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DD1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DE1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DF1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DG1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DH1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DI1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DJ1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DK1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DL1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DM1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DN1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DO1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DP1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DQ1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DR1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DS1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DT1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DU1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DV1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DW1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DX1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DY1,'Monthly Operations'!50:50)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DZ1,'Monthly Operations'!50:50)","v":0}]
[null,null,"EBITDA",null,null,null,{"$f":"G111+G112-G113","v":0},{"$f":"H111+H112-H113","v":105003.65371253336},314852.10558728565,314612.89431669796,319981.77760171157,319577.84463275794,319010.38198603096,318766.34239007474,321463.63178095524,321052.54527607898,320475.62794304296,320226.66256508155,325443.15839271387,325024.78262965777,324438.2371080739,324184.24652437132,326755.13036239537,326329.3269675473,325732.97642936837,325473.85920938459,330537.62698504794,330104.25488125801,329497.91910816595,329233.57177405083,334214.30596936389,333773.22132273967,333156.71664044331,332887.03362571297,337784.64399323973,337335.70015889907,336708.83937016909,336433.71297754819,341248.10750081274,340791.1549675737,340153.74728399143,339873.06764240447,342106.77514048631,341641.66147447529,340993.51244687027,340707.16746756493,345367.92227782594,134818.85206498054,344235.40351253329,343943.27884431812,348520.53079857491,348038.62558602291,347368.39552400709,347070.37450758531,351564.02416174504,351073.48239803559,350391.90496417449,350087.86858555669,354497.81454732851,353998.47152149468,353305.336900906,352995.16374388203,357321.30263484037,356812.99041427008,356108.08476297243,355791.65096062422,362452.80309362477,361935.35046071699,361218.45582767122,360895.63501290674,365040.76621418918,{"$f":"BT111+BT112-BT113","v":364513.99860177241},363784.89284943091,363455.55610451987,367516.55779246206,366980.29721795057,366238.75394128601,365902.76974637673,369879.53020377853,369333.59520204295,368579.38364602847,368236.61782662576,374495.64776871086,373939.85332363728,373172.73829914903,372823.05397253204,376617.91275217227,165976.43022688566,375271.81202499894,374915.06954555726,378625.33864944894,378049.25571517466,377255.61001982249,376891.66692328901,382844.62442433496,382258.10498787201,381450.82278683723,381079.53373339557,384607.18367677147,384010.02780655125,383188.85530076025,382810.0720170032,388554.0112280536,387946.01507875661,387110.69358984299,386724.26480956038,383204.27464273421,382585.23037843744,381735.49625454441,381341.26765831508,377814.51175292552,377184.20746875182,376319.79198853986,375917.60614210443,372383.95149423368,371742.1711364747,370862.80041130167,370452.49670269166,366911.80770743941,366258.33099212276,365363.72586636245,364945.14044176042,361397.27884271118,360731.88117258204,359821.7571220469,359394.7228203516,355839.54765806592,236986.87463094591,0,0]
[null,"Less: Base Depreciation",null,null,null,null,{"$f":"G105","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AM105","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BS105","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CY105","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Less: Financing Items Depreciation",null,null,null,null,{"$f":"G108","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AM108","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BS108","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CY108","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Less: Fees on DSRA L/C",null,null,null,null,{"$f":"G87","v":0},944.82700333259424,1146.2244775999695,1155.7238702192769,1164.9182226564251,1163.1193418866462,1161.6165599557514,1166.1596151315368,1170.3933241796929,1168.5636874428185,1167.0342750150455,1176.2334054773992,1185.118813004392,1183.2578476624662,1181.7012993193432,1185.9918423829015,1189.964213573968,1188.0713359202143,1186.4871363680611,1195.3846373970975,1203.9594441968632,1202.0340592396742,1200.4216831152164,1209.1557328581755,1217.5624912816731,1215.6039925244129,1213.9629041965857,1222.5331400350976,1230.7714113928496,1228.7791806093853,1227.1088339772541,1235.5148860710387,{"$f":"AM87","v":1243.5842230896046},1241.557630095491,1239.8574683822148,1243.474186634983,1246.7493603980772,1322.4057307448227,1398.326870655073,1407.4402244695636,1416.1638173808467,1413.8044032864866,1411.8227090767734,1420.75005758936,1429.2820299679117,1426.8817481458955,1424.8645583991504,1433.605451394438,1441.945259499543,1439.503344504604,1437.4499823952731,1446.0039606935106,1454.1510501433813,1451.6667217133345,1449.5764971766414,1457.9430924556714,1465.8968980189798,1463.3693607859216,1461.2415702574924,1474.4597334463517,1487.2591074048783,1484.6875506008084,1482.5214767512039,1490.4846233897824,{"$f":"BS87","v":1498.0228808665861},1495.40647802334,1493.2013894873969,1500.9756914520451,1508.3189021050255,1505.6568107484088,1503.4119618492966,1510.9969123961562,1518.1444654287943,1515.4358267668149,1513.1504572346958,1525.4760074902845,1537.3577481090581,1534.6016867141379,1532.2750213993352,1539.4524681764669,773.67921198369197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT ",null,null,null,{"$f":"G114-G115-G116-G117","v":{"$error":"#REF!"}},{"$f":"H114-H115-H116-H117","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BT114-BT115-BT116-BT117","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Less: Interest Expense",null,null,null,null,{"$f":"G78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM78","v":0},0,0,0,0,0,130092.35404483315,128034.08450053754,125950.79478622909,123785.45535614797,121595.7672300921,119383.52294863311,117144.20757012733,114821.65392652458,112472.6870008828,110099.10149947403,107696.29402156737,105208.95820521892,102693.04231243819,100150.34231756139,97576.163947926674,94916.059994897529,92225.101251351924,89505.083992610133,86751.220563984883,83909.921171757131,81035.378323746947,78129.387555497742,75187.065218170348,72127.96024718073,69032.721727592085,65903.138096029419,{"$f":"BS78","v":62734.221678035261},59474.236364279001,56175.462131350861,52839.68408946554,49461.812749706405,45990.96336801791,42478.534459747476,38926.306504033433,35329.085232828329,31636.835122236425,27900.072077852103,24120.570549020162,20293.02839918077,16341.139493361359,12341.280593103402,8295.2134926224899,4197.5197690857876,4.1138264350593089E-10,4.1703915485413745E-10,4.2277344323338186E-10,4.2858657807784089E-10,4.3447964352641119E-10,4.4045373862489937E-10,4.4650997753099171E-10,4.5264948972204279E-10,4.5887342020572093E-10,4.6518292973354958E-10,4.7157919501738586E-10,4.7806340894887491E-10,4.8463678082192194E-10,4.9130053655822335E-10,4.9805591893589889E-10,{"$f":"CY78","v":5.0490418782126751E-10},5.1184662040381002E-10,5.1888451143436241E-10,5.2601917346658484E-10,5.3325193710175037E-10,5.4058415123689949E-10,5.4801718331640684E-10,5.5555241958700747E-10,5.6319126535632878E-10,5.7093514525497819E-10,5.7878550350223415E-10,5.8674380417538983E-10,5.9481153148280141E-10,6.0299019004068997E-10,6.1128130515374941E-10,6.196864230996135E-10,6.2820711141723325E-10,6.3684495919922011E-10,6.456015773882094E-10,6.5447859907729726E-10,6.6347767981461008E-10,6.7260049791206088E-10,6.8184875475835171E-10,6.9122417513627904E-10,7.0072850754440289E-10,7.1036352452313844E-10,7.2013102298533161E-10,7.3003282455137992E-10]
[null,null,"Earnings",null,null,null,{"$f":"G118-G119","v":{"$error":"#REF!"}},{"$f":"H118-H119","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BT118-BT119","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Cash Flow Waterfall"]
[null,"EBITDA",null,null,null,null,{"$f":"G114","v":0},105003.65371253336,314852.10558728565,314612.89431669796,319981.77760171157,319577.84463275794,319010.38198603096,318766.34239007474,321463.63178095524,321052.54527607898,320475.62794304296,320226.66256508155,325443.15839271387,325024.78262965777,324438.2371080739,324184.24652437132,326755.13036239537,326329.3269675473,325732.97642936837,325473.85920938459,330537.62698504794,330104.25488125801,329497.91910816595,329233.57177405083,334214.30596936389,333773.22132273967,333156.71664044331,332887.03362571297,337784.64399323973,337335.70015889907,336708.83937016909,336433.71297754819,{"$f":"AM114","v":341248.10750081274},340791.1549675737,340153.74728399143,339873.06764240447,342106.77514048631,341641.66147447529,340993.51244687027,340707.16746756493,345367.92227782594,134818.85206498054,344235.40351253329,343943.27884431812,348520.53079857491,348038.62558602291,347368.39552400709,347070.37450758531,351564.02416174504,351073.48239803559,350391.90496417449,350087.86858555669,354497.81454732851,353998.47152149468,353305.336900906,352995.16374388203,357321.30263484037,356812.99041427008,356108.08476297243,355791.65096062422,362452.80309362477,361935.35046071699,361218.45582767122,360895.63501290674,{"$f":"BS114","v":365040.76621418918},364513.99860177241,363784.89284943091,363455.55610451987,367516.55779246206,366980.29721795057,366238.75394128601,365902.76974637673,369879.53020377853,369333.59520204295,368579.38364602847,368236.61782662576,374495.64776871086,373939.85332363728,373172.73829914903,372823.05397253204,376617.91275217227,165976.43022688566,375271.81202499894,374915.06954555726,378625.33864944894,378049.25571517466,377255.61001982249,376891.66692328901,382844.62442433496,382258.10498787201,381450.82278683723,381079.53373339557,384607.18367677147,384010.02780655125,383188.85530076025,382810.0720170032,{"$f":"CY114","v":388554.0112280536},387946.01507875661,387110.69358984299,386724.26480956038,383204.27464273421,382585.23037843744,381735.49625454441,381341.26765831508,377814.51175292552,377184.20746875182,376319.79198853986,375917.60614210443,372383.95149423368,371742.1711364747,370862.80041130167,370452.49670269166,366911.80770743941,366258.33099212276,365363.72586636245,364945.14044176042,361397.27884271118,360731.88117258204,359821.7571220469,359394.7228203516,355839.54765806592,236986.87463094591,0,0]
[null,"Add: Withdrawls from Maintenance Reserve",null,null,null,null,{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!G1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!H1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!I1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!J1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!K1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!L1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!M1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!N1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!O1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!P1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Q1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!R1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!S1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!T1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!U1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!V1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!W1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!X1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Y1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Z1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AA1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AB1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AC1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AD1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AE1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AF1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AG1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AH1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AI1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AJ1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AK1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AL1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AM1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AN1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AO1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AP1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AQ1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AR1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AS1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AT1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AU1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AV1,'Monthly Operations'!53:53)","v":210075.64},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AW1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AX1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AY1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AZ1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BA1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BB1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BC1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BD1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BE1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BF1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BG1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BH1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BI1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BJ1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BK1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BL1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BM1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BN1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BO1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BP1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BQ1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BR1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BS1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BT1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BU1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BV1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BW1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BX1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BY1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BZ1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CA1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CB1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CC1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CD1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CE1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CF1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CG1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CH1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CI1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CJ1,'Monthly Operations'!53:53)","v":210075.64},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CK1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CL1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CM1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CN1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CO1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CP1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CQ1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CR1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CS1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CT1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CU1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CV1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CW1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CX1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CY1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CZ1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DA1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DB1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DC1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DD1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DE1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DF1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DG1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DH1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DI1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DJ1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DK1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DL1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DM1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DN1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DO1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DP1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DQ1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DR1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DS1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DT1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DU1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DV1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DW1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DX1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DY1,'Monthly Operations'!53:53)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DZ1,'Monthly Operations'!53:53)","v":0}]
[null,"Less: Maintenance Funding",null,null,null,null,{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!G1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!H1,'Monthly Operations'!52:52)","v":1750.6303333333335},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!I1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!J1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!K1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!L1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!M1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!N1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!O1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!P1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Q1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!R1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!S1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!T1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!U1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!V1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!W1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!X1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Y1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Z1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AA1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AB1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AC1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AD1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AE1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AF1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AG1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AH1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AI1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AJ1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AK1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AL1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AM1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AN1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AO1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AP1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AQ1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AR1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AS1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AT1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AU1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AV1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AW1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AX1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AY1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AZ1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BA1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BB1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BC1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BD1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BE1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BF1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BG1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BH1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BI1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BJ1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BK1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BL1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BM1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BN1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BO1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BP1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BQ1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BR1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BS1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BT1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BU1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BV1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BW1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BX1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BY1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BZ1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CA1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CB1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CC1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CD1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CE1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CF1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CG1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CH1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CI1,'Monthly Operations'!52:52)","v":5251.8910000000005},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CJ1,'Monthly Operations'!52:52)","v":3501.260666666667},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CK1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CL1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CM1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CN1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CO1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CP1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CQ1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CR1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CS1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CT1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CU1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CV1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CW1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CX1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CY1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CZ1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DA1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DB1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DC1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DD1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DE1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DF1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DG1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DH1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DI1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DJ1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DK1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DL1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DM1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DN1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DO1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DP1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DQ1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DR1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DS1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DT1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DU1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DV1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DW1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DX1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DY1,'Monthly Operations'!52:52)","v":0},{"$f":"SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DZ1,'Monthly Operations'!52:52)","v":0}]
[null,"Less: Fees on DSRA L/C",null,null,null,null,{"$f":"G117","v":0},{"$f":"H117","v":944.82700333259424},1146.2244775999695,1155.7238702192769,1164.9182226564251,1163.1193418866462,1161.6165599557514,1166.1596151315368,1170.3933241796929,1168.5636874428185,1167.0342750150455,1176.2334054773992,1185.118813004392,1183.2578476624662,1181.7012993193432,1185.9918423829015,1189.964213573968,1188.0713359202143,1186.4871363680611,1195.3846373970975,1203.9594441968632,1202.0340592396742,1200.4216831152164,1209.1557328581755,1217.5624912816731,1215.6039925244129,1213.9629041965857,1222.5331400350976,1230.7714113928496,1228.7791806093853,1227.1088339772541,1235.5148860710387,1243.5842230896046,1241.557630095491,1239.8574683822148,1243.474186634983,1246.7493603980772,1322.4057307448227,1398.326870655073,1407.4402244695636,1416.1638173808467,1413.8044032864866,1411.8227090767734,1420.75005758936,1429.2820299679117,1426.8817481458955,1424.8645583991504,1433.605451394438,1441.945259499543,1439.503344504604,1437.4499823952731,1446.0039606935106,1454.1510501433813,1451.6667217133345,1449.5764971766414,1457.9430924556714,1465.8968980189798,1463.3693607859216,1461.2415702574924,1474.4597334463517,1487.2591074048783,1484.6875506008084,1482.5214767512039,1490.4846233897824,1498.0228808665861,{"$f":"BT117","v":1495.40647802334},1493.2013894873969,1500.9756914520451,1508.3189021050255,1505.6568107484088,1503.4119618492966,1510.9969123961562,1518.1444654287943,1515.4358267668149,1513.1504572346958,1525.4760074902845,1537.3577481090581,1534.6016867141379,1532.2750213993352,1539.4524681764669,773.67921198369197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CFADS",null,null,null,{"$f":"G123-G125-G126+G124","v":0},{"$f":"H123-H125-H126+H124","v":102308.19637586742},308453.99010968569,308205.2794464787,313564.96837905515,313162.83429087128,312596.8744260752,312348.29177494318,315041.34745677555,314632.09058863617,314056.70266802789,313798.53815960413,319006.14857970946,318589.63378199528,318004.64480875456,317746.36368198844,320313.27514882141,319889.3646316271,319294.59829300031,319026.58357198752,324081.7765408511,323650.32982201834,323045.6064250507,322772.52504119265,327744.85247808223,327305.72633021523,326690.86273624672,326412.60948567785,331301.98158184689,330855.02997828968,330229.83953619184,329946.30709147715,334752.63227772311,334297.70633747819,333661.9988156092,333377.70245576947,335608.13478008821,335067.36474373046,334343.29457621521,334047.83624309534,338699.86746044509,338228.79666169407,337571.68980345654,337270.63778672874,341839.35776860698,341359.852837877,340691.63996560796,340384.87805619085,344870.1879022455,344382.08805353096,343702.56398177921,343389.9736248632,347791.7724971851,347294.91379978135,346603.86940372933,346285.32965142635,350603.51473682141,350097.73005348415,349394.95219271496,349065.30022717785,355713.65298621991,355198.77191011619,354484.04335092002,354153.25938951696,358290.85233332257,{"$f":"BT123-BT125-BT126+BT124","v":357766.70112374908},357039.80045994348,356702.68941306783,360756.34789035702,360222.74940720218,359483.45097943669,359139.88183398056,363109.49473834975,362566.26837527612,361814.34218879376,361459.25081913546,367706.39902060182,367153.36063692311,366388.57227774971,366031.71050435555,370592.34254018858,372550.809560219,375271.81202499894,374915.06954555726,378625.33864944894,378049.25571517466,377255.61001982249,376891.66692328901,382844.62442433496,382258.10498787201,381450.82278683723,381079.53373339557,384607.18367677147,384010.02780655125,383188.85530076025,382810.0720170032,388554.0112280536,387946.01507875661,387110.69358984299,386724.26480956038,383204.27464273421,382585.23037843744,381735.49625454441,381341.26765831508,377814.51175292552,377184.20746875182,376319.79198853986,375917.60614210443,372383.95149423368,371742.1711364747,370862.80041130167,370452.49670269166,366911.80770743941,366258.33099212276,365363.72586636245,364945.14044176042,361397.27884271118,360731.88117258204,359821.7571220469,359394.7228203516,355839.54765806592,236986.87463094591,0,0]
[null,"Less: Interest Expense",null,null,null,null,{"$f":"G119","v":0},{"$f":"H119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130092.35404483315,128034.08450053754,125950.79478622909,123785.45535614797,121595.7672300921,119383.52294863311,117144.20757012733,114821.65392652458,112472.6870008828,110099.10149947403,107696.29402156737,105208.95820521892,102693.04231243819,100150.34231756139,97576.163947926674,94916.059994897529,92225.101251351924,89505.083992610133,86751.220563984883,83909.921171757131,81035.378323746947,78129.387555497742,75187.065218170348,72127.96024718073,69032.721727592085,65903.138096029419,62734.221678035261,{"$f":"BT119","v":59474.236364279001},56175.462131350861,52839.68408946554,49461.812749706405,45990.96336801791,42478.534459747476,38926.306504033433,35329.085232828329,31636.835122236425,27900.072077852103,24120.570549020162,20293.02839918077,16341.139493361359,12341.280593103402,8295.2134926224899,4197.5197690857876,4.1138264350593089E-10,4.1703915485413745E-10,4.2277344323338186E-10,4.2858657807784089E-10,4.3447964352641119E-10,4.4045373862489937E-10,4.4650997753099171E-10,4.5264948972204279E-10,4.5887342020572093E-10,4.6518292973354958E-10,4.7157919501738586E-10,4.7806340894887491E-10,4.8463678082192194E-10,4.9130053655822335E-10,4.9805591893589889E-10,5.0490418782126751E-10,5.1184662040381002E-10,5.1888451143436241E-10,5.2601917346658484E-10,5.3325193710175037E-10,5.4058415123689949E-10,5.4801718331640684E-10,5.5555241958700747E-10,5.6319126535632878E-10,5.7093514525497819E-10,5.7878550350223415E-10,5.8674380417538983E-10,5.9481153148280141E-10,6.0299019004068997E-10,6.1128130515374941E-10,6.196864230996135E-10,6.2820711141723325E-10,6.3684495919922011E-10,6.456015773882094E-10,6.5447859907729726E-10,6.6347767981461008E-10,6.7260049791206088E-10,6.8184875475835171E-10,6.9122417513627904E-10,7.0072850754440289E-10,7.1036352452313844E-10,7.2013102298533161E-10,7.3003282455137992E-10]
[null,"Less: Repayment",null,null,{"$f":"Summary!L2","v":true},null,{"$f":"G81","v":0},{"$f":"H81","v":0},80736.183240718819,81669.112226510042,86769.013101116114,87662.877424624166,88447.899287933513,89483.287832063885,92711.675181147701,93681.952192757948,94542.732862789126,95658.276641162549,100837.64892840985,101914.25862854134,102881.10152054759,104107.5754933421,107443.41305491189,108605.35006230723,109656.93248627214,110972.77662648892,116249.59139818713,117527.00690673444,118693.86564200422,120130.09345449653,125471.31497676474,126869.81618982545,128157.60602740118,129720.00791418142,135131.51755450276,136657.02493247663,138071.71770031308,139766.406490825,145254.41274545499,146913.17756275018,148461.07991454744,150294.50891775248,154015.65656209888,155788.84319833809,149692.33049422526,151511.97922243312,157479.23127862578,159250.04553133575,160890.49319701892,162859.3002549652,168912.99226201832,170833.95822849445,172624.40010245633,174749.63475684699,180897.15027988679,182975.701293144,184923.6359910405,187212.97233706916,193462.10567484703,195706.09043968131,197819.436999403,200280.9766272915,206639.955798382,209057.66167346781,211344.78314539662,213987.07907835563,222480.36152651685,225108.25597008341,227606.08229546717,230466.64858139283,237089.84100045555,{"$f":"BT81","v":239910.8533038646},242602.03940984144,245663.3701643009,252425.4095773451,255449.37514694076,258343.85132465739,261616.09245128033,268527.28077032033,271764.58504613262,274872.83846050483,278366.70180650125,287410.10224141151,290898.8291096696,294259.42548952077,298014.08898448752,305274.16502439097,-4.1138264350593089E-10,-4.1703915485413745E-10,-4.2277344323338186E-10,-4.2858657807784089E-10,-4.3447964352641119E-10,-4.4045373862489937E-10,-4.4650997753099171E-10,-4.5264948972204279E-10,-4.5887342020572093E-10,-4.6518292973354958E-10,-4.7157919501738586E-10,-4.7806340894887491E-10,-4.8463678082192194E-10,-4.9130053655822335E-10,-4.9805591893589889E-10,-5.0490418782126751E-10,-5.1184662040381002E-10,-5.1888451143436241E-10,-5.2601917346658484E-10,-5.3325193710175037E-10,-5.4058415123689949E-10,-5.4801718331640684E-10,-5.5555241958700747E-10,-5.6319126535632878E-10,-5.7093514525497819E-10,-5.7878550350223415E-10,-5.8674380417538983E-10,-5.9481153148280141E-10,-6.0299019004068997E-10,-6.1128130515374941E-10,-6.196864230996135E-10,-6.2820711141723325E-10,-6.3684495919922011E-10,-6.456015773882094E-10,-6.5447859907729726E-10,-6.6347767981461008E-10,-6.7260049791206088E-10,-6.8184875475835171E-10,-6.9122417513627904E-10,-7.0072850754440289E-10,-7.1036352452313844E-10,-7.2013102298533161E-10,-7.3003282455137992E-10]
[null,null,"Net Cash Flow",null,null,null,{"$f":"G127-G128-G129","v":0},{"$f":"H127-H128-H129","v":102308.19637586742},227717.80686896687,226536.16721996866,226795.95527793904,225499.95686624711,224148.97513814169,222865.0039428793,222329.67227562785,220950.13839587822,219513.96980523877,218140.26151844158,218168.49965129961,216675.37515345393,215123.54328820697,213638.78818864634,212869.86209390953,211284.01456931987,209637.66580672818,208053.8069454986,207832.18514266398,206123.3229152839,204351.74078304647,202642.43158669613,202273.53750131751,200435.91014038978,198533.25670884555,196692.60157149643,196170.46402734413,194198.00504581304,192158.12183587876,190179.90060065215,189498.21953226812,187384.52877472801,185200.91890106176,183083.19353801699,181592.47821798932,179278.52154539237,54558.610037156788,54501.772520124679,55269.841395590222,55193.295774210361,55085.429376345535,55027.814583130414,55782.157936461328,55704.240682857984,55594.552862268814,55536.141799869831,56276.74360079132,56197.428555168037,56085.885678300518,56026.658970232646,56753.50287441141,56672.763365202525,56559.331152974395,56499.269031524716,57212.338374454528,57130.147208259237,57014.790723571379,56948.833593324467,58046.226241532713,57962.555692852067,57845.239327860734,57783.472712094721,58466.789654831751,{"$f":"BT127-BT128-BT129","v":58381.611455605482},58262.298918751156,58199.635159301397,58869.125563305541,58782.410892243497,58661.065195031813,58597.482878666779,59253.128735201084,59164.848206907103,59041.431650436833,58971.978463614068,60003.268380009511,59913.39203389216,59787.866195125564,59722.408027245547,61120.657746711804,372550.809560219,375271.81202499894,374915.06954555726,378625.33864944894,378049.25571517466,377255.61001982249,376891.66692328901,382844.62442433496,382258.10498787201,381450.82278683723,381079.53373339557,384607.18367677147,384010.02780655125,383188.85530076025,382810.0720170032,388554.0112280536,387946.01507875661,387110.69358984299,386724.26480956038,383204.27464273421,382585.23037843744,381735.49625454441,381341.26765831508,377814.51175292552,377184.20746875182,376319.79198853986,375917.60614210443,372383.95149423368,371742.1711364747,370862.80041130167,370452.49670269166,366911.80770743941,366258.33099212276,365363.72586636245,364945.14044176042,361397.27884271118,360731.88117258204,359821.7571220469,359394.7228203516,355839.54765806592,236986.87463094591,0,0]
[null,"Less: DSRA Funded During Operation",null,null,null,null,{"$f":"G98","v":0},{"$f":"H98","v":80558.989706950146},3799.757047722931,3677.7409748592763,-719.55230791150825,-601.11277235799935,1817.2220703142229,1693.4836192624061,-731.85469474975253,-611.76497110922355,3679.6521849414567,3554.1630107971723,-744.38613677030662,-622.6193372492562,1716.2172254233155,1588.9484764266526,-757.1510615015286,-633.67982086120173,3559.0004116145428,3429.9227199062007,-770.15398287557764,-644.95044978306396,3493.6198971836129,3362.703369399067,-783.39950290415436,-656.43533113086596,3428.0943354048068,3295.3085431007785,-796.89231338567333,-668.13865285250358,3362.4208375138114,3227.7348074263427,-810.63719764538109,-680.06468531052815,1446.6873011072748,1310.0695052376832,30262.548138698214,30368.455964100081,3645.3415257963352,3489.4371645131614,-943.76563774398528,-792.67768388532568,3570.9394050346455,3412.7889514206909,-960.11272880644538,-806.875898698112,3496.357198115089,3335.9232420419576,-976.76599797559902,-821.34484373230953,3421.5913192949956,3258.8357799482765,-993.73137201869395,-836.08981467725243,3346.6381116119446,3181.522225323366,-1011.0148932232987,-851.11621137161274,5287.265275543672,5119.7495834106812,-1028.6227216279367,-866.42953984183259,3185.2586554314476,3015.3029907214222,-1046.5611372984713,{"$f":"BT98","v":-882.03541437722743},3109.7207858592737,2937.2842611921951,-1064.8365426466335,-897.93955964490306,3033.980218743789,2859.0212130552391,-1083.4554647917394,-914.14781284763012,4930.220102235442,4752.6962475094479,-1102.4245579680428,-930.66612592106685,2870.9787108526798,-306309.30247711,-309471.68479347677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Release of O&M Reserve",null,null,null,null,{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!G1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!H1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!I1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!J1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!K1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!L1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!M1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!N1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!O1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!P1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Q1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!R1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!S1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!T1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!U1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!V1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!W1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!X1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Y1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!Z1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AA1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AB1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AC1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AD1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AE1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AF1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AG1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AH1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AI1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AJ1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AK1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AL1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AM1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AN1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AO1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AP1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AQ1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AR1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AS1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AT1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AU1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AV1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AW1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AX1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AY1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!AZ1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BA1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BB1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BC1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BD1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BE1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BF1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BG1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BH1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BI1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BJ1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BK1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BL1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BM1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BN1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BO1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BP1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BQ1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BR1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BS1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BT1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BU1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BV1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BW1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BX1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BY1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!BZ1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CA1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CB1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CC1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CD1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CE1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CF1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CG1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CH1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CI1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CJ1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CK1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CL1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CM1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CN1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CO1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CP1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CQ1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CR1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CS1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CT1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CU1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CV1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CW1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CX1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CY1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!CZ1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DA1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DB1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DC1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DD1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DE1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DF1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DG1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DH1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DI1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DJ1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DK1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DL1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DM1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DN1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DO1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DP1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DQ1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DR1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DS1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DT1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DU1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DV1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DW1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DX1,'Monthly Operations'!42:42)","v":95207.5},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DY1,'Monthly Operations'!42:42)","v":0},{"$f":"-SUMIF('Monthly Operations'!2:2,'Quarterly Debt and Waterfall'!DZ1,'Monthly Operations'!42:42)","v":0}]
[null,null,"Net Cash Flow for Sweep and Trap",null,null,null,{"$f":"G130-G131+G132","v":0},{"$f":"H130-H131+H132","v":21749.206668917279},223918.04982124394,222858.42624510938,227515.50758585054,226101.06963860511,222331.75306782746,221171.52032361689,223061.5269703776,221561.90336698745,215834.31762029731,214586.0985076444,218912.88578806992,217297.99449070319,213407.32606278366,212049.83971221969,213627.01315541106,211917.69439018107,206078.66539511364,204623.8842255924,208602.33912553955,206768.27336506697,200858.12088586285,199279.72821729706,203056.93700422166,201092.34547152065,195105.16237344075,193397.29302839565,196967.35634072981,194866.14369866555,188795.70099836495,186952.16579322581,190308.8567299135,188064.59346003854,183754.23159995448,181773.12403277931,151329.93007929111,148910.06558129229,50913.268511360453,51012.335355611518,56213.607033334207,55985.973458095687,51514.48997131089,51615.025631709723,56742.270665267773,56511.116581556096,52098.195664153725,52200.218557827873,57253.509598766919,57018.773398900346,52664.294359005522,52767.823190284369,57747.234246430104,57508.853179879778,53212.69304136245,53317.74680620135,58223.353267677827,57981.26341963085,51727.525448027707,51829.084009913786,59074.84896316065,58828.9852326939,54659.980672429287,54768.169721373299,59513.350792130223,{"$f":"BT130-BT131+BT132","v":59263.646869982709},55152.578132891882,55262.350898109202,59933.962105952174,59680.3504518884,55627.084976288024,55738.46166561154,60336.584199992823,60078.996019754733,54111.211548201391,54219.282216104621,61105.692937977554,60844.058159813227,56916.887484272884,366031.71050435555,370592.34254018858,372550.809560219,375271.81202499894,374915.06954555726,378625.33864944894,378049.25571517466,377255.61001982249,376891.66692328901,382844.62442433496,382258.10498787201,381450.82278683723,381079.53373339557,384607.18367677147,384010.02780655125,383188.85530076025,382810.0720170032,388554.0112280536,387946.01507875661,387110.69358984299,386724.26480956038,383204.27464273421,382585.23037843744,381735.49625454441,381341.26765831508,377814.51175292552,377184.20746875182,376319.79198853986,375917.60614210443,372383.95149423368,371742.1711364747,370862.80041130167,370452.49670269166,366911.80770743941,366258.33099212276,365363.72586636245,364945.14044176042,361397.27884271118,360731.88117258204,359821.7571220469,359394.7228203516,355839.54765806592,332194.37463094591,0,0]
[null,"Less: Cash Flow Sweep"]
[null,"Less: Cash Flow Trap from Dividend Lock"]
[null,"Add: Cash Flow Released from Lock-up Account"]
[null,null,"Net Cash Flow Before Financing",null,null,null,{"$f":"G133-G134-G135+G136","v":0},{"$f":"H133-H134-H135+H136","v":21749.206668917279},223918.04982124394,222858.42624510938,227515.50758585054,226101.06963860511,222331.75306782746,221171.52032361689,223061.5269703776,221561.90336698745,215834.31762029731,214586.0985076444,218912.88578806992,217297.99449070319,213407.32606278366,212049.83971221969,213627.01315541106,211917.69439018107,206078.66539511364,204623.8842255924,208602.33912553955,206768.27336506697,200858.12088586285,199279.72821729706,203056.93700422166,201092.34547152065,195105.16237344075,193397.29302839565,196967.35634072981,194866.14369866555,188795.70099836495,186952.16579322581,190308.8567299135,188064.59346003854,183754.23159995448,181773.12403277931,151329.93007929111,148910.06558129229,50913.268511360453,51012.335355611518,56213.607033334207,55985.973458095687,51514.48997131089,51615.025631709723,56742.270665267773,56511.116581556096,52098.195664153725,52200.218557827873,57253.509598766919,57018.773398900346,52664.294359005522,52767.823190284369,57747.234246430104,57508.853179879778,53212.69304136245,53317.74680620135,58223.353267677827,57981.26341963085,51727.525448027707,51829.084009913786,59074.84896316065,58828.9852326939,54659.980672429287,54768.169721373299,59513.350792130223,{"$f":"BT133-BT134-BT135+BT136","v":59263.646869982709},55152.578132891882,55262.350898109202,59933.962105952174,59680.3504518884,55627.084976288024,55738.46166561154,60336.584199992823,60078.996019754733,54111.211548201391,54219.282216104621,61105.692937977554,60844.058159813227,56916.887484272884,366031.71050435555,370592.34254018858,372550.809560219,375271.81202499894,374915.06954555726,378625.33864944894,378049.25571517466,377255.61001982249,376891.66692328901,382844.62442433496,382258.10498787201,381450.82278683723,381079.53373339557,384607.18367677147,384010.02780655125,383188.85530076025,382810.0720170032,388554.0112280536,387946.01507875661,387110.69358984299,386724.26480956038,383204.27464273421,382585.23037843744,381735.49625454441,381341.26765831508,377814.51175292552,377184.20746875182,376319.79198853986,375917.60614210443,372383.95149423368,371742.1711364747,370862.80041130167,370452.49670269166,366911.80770743941,366258.33099212276,365363.72586636245,364945.14044176042,361397.27884271118,360731.88117258204,359821.7571220469,359394.7228203516,355839.54765806592,332194.37463094591,0,0]
[null,"Less: Re-finance Debt (Balloon)",null,null,null,null,{"$f":"G51","v":0},{"$f":"H51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6636121.3066585679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: New Debt Issue",null,null,null,null,{"$f":"G74","v":0},{"$f":"H74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9461262.1123515014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Cash Flow",null,null,null,{"$f":"G137-G138+G139","v":0},{"$f":"H137-H138+H139","v":21749.206668917279},223918.04982124394,222858.42624510938,227515.50758585054,226101.06963860511,222331.75306782746,221171.52032361689,223061.5269703776,221561.90336698745,215834.31762029731,214586.0985076444,218912.88578806992,217297.99449070319,213407.32606278366,212049.83971221969,213627.01315541106,211917.69439018107,206078.66539511364,204623.8842255924,208602.33912553955,206768.27336506697,200858.12088586285,199279.72821729706,203056.93700422166,201092.34547152065,195105.16237344075,193397.29302839565,196967.35634072981,194866.14369866555,188795.70099836495,186952.16579322581,190308.8567299135,188064.59346003854,183754.23159995448,181773.12403277931,151329.93007929111,2974050.8712742254,50913.268511360453,51012.335355611518,56213.607033334207,55985.973458095687,51514.48997131089,51615.025631709723,56742.270665267773,56511.116581556096,52098.195664153725,52200.218557827873,57253.509598766919,57018.773398900346,52664.294359005522,52767.823190284369,57747.234246430104,57508.853179879778,53212.69304136245,53317.74680620135,58223.353267677827,57981.26341963085,51727.525448027707,51829.084009913786,59074.84896316065,58828.9852326939,54659.980672429287,54768.169721373299,59513.350792130223,{"$f":"BT137-BT138+BT139","v":59263.646869982709},55152.578132891882,55262.350898109202,59933.962105952174,59680.3504518884,55627.084976288024,55738.46166561154,60336.584199992823,60078.996019754733,54111.211548201391,54219.282216104621,61105.692937977554,60844.058159813227,56916.887484272884,366031.71050435555,370592.34254018858,372550.809560219,375271.81202499894,374915.06954555726,378625.33864944894,378049.25571517466,377255.61001982249,376891.66692328901,382844.62442433496,382258.10498787201,381450.82278683723,381079.53373339557,384607.18367677147,384010.02780655125,383188.85530076025,382810.0720170032,388554.0112280536,387946.01507875661,387110.69358984299,386724.26480956038,383204.27464273421,382585.23037843744,381735.49625454441,381341.26765831508,377814.51175292552,377184.20746875182,376319.79198853986,375917.60614210443,372383.95149423368,371742.1711364747,370862.80041130167,370452.49670269166,366911.80770743941,366258.33099212276,365363.72586636245,364945.14044176042,361397.27884271118,360731.88117258204,359821.7571220469,359394.7228203516,355839.54765806592,332194.37463094591,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Count Year",null,null,null,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31]
[null,null,"Count Quarter",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124]
[null,null,"Count Actual Year",null,null,null,{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!G1,'Monthly Operations'!$G$1:$NN$1,0))","v":42825},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!H1,'Monthly Operations'!$G$1:$NN$1,0))","v":42916},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!I1,'Monthly Operations'!$G$1:$NN$1,0))","v":43008},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!J1,'Monthly Operations'!$G$1:$NN$1,0))","v":43100},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!K1,'Monthly Operations'!$G$1:$NN$1,0))","v":43190},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!L1,'Monthly Operations'!$G$1:$NN$1,0))","v":43281},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!M1,'Monthly Operations'!$G$1:$NN$1,0))","v":43373},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!N1,'Monthly Operations'!$G$1:$NN$1,0))","v":43465},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!O1,'Monthly Operations'!$G$1:$NN$1,0))","v":43555},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!P1,'Monthly Operations'!$G$1:$NN$1,0))","v":43646},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!Q1,'Monthly Operations'!$G$1:$NN$1,0))","v":43738},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!R1,'Monthly Operations'!$G$1:$NN$1,0))","v":43830},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!S1,'Monthly Operations'!$G$1:$NN$1,0))","v":43921},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!T1,'Monthly Operations'!$G$1:$NN$1,0))","v":44012},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!U1,'Monthly Operations'!$G$1:$NN$1,0))","v":44104},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!V1,'Monthly Operations'!$G$1:$NN$1,0))","v":44196},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!W1,'Monthly Operations'!$G$1:$NN$1,0))","v":44286},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!X1,'Monthly Operations'!$G$1:$NN$1,0))","v":44377},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!Y1,'Monthly Operations'!$G$1:$NN$1,0))","v":44469},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!Z1,'Monthly Operations'!$G$1:$NN$1,0))","v":44561},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AA1,'Monthly Operations'!$G$1:$NN$1,0))","v":44651},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AB1,'Monthly Operations'!$G$1:$NN$1,0))","v":44742},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AC1,'Monthly Operations'!$G$1:$NN$1,0))","v":44834},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AD1,'Monthly Operations'!$G$1:$NN$1,0))","v":44926},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AE1,'Monthly Operations'!$G$1:$NN$1,0))","v":45016},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AF1,'Monthly Operations'!$G$1:$NN$1,0))","v":45107},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AG1,'Monthly Operations'!$G$1:$NN$1,0))","v":45199},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AH1,'Monthly Operations'!$G$1:$NN$1,0))","v":45291},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AI1,'Monthly Operations'!$G$1:$NN$1,0))","v":45382},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AJ1,'Monthly Operations'!$G$1:$NN$1,0))","v":45473},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AK1,'Monthly Operations'!$G$1:$NN$1,0))","v":45565},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AL1,'Monthly Operations'!$G$1:$NN$1,0))","v":45657},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AM1,'Monthly Operations'!$G$1:$NN$1,0))","v":45747},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AN1,'Monthly Operations'!$G$1:$NN$1,0))","v":45838},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AO1,'Monthly Operations'!$G$1:$NN$1,0))","v":45930},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AP1,'Monthly Operations'!$G$1:$NN$1,0))","v":46022},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AQ1,'Monthly Operations'!$G$1:$NN$1,0))","v":46112},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AR1,'Monthly Operations'!$G$1:$NN$1,0))","v":46203},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AS1,'Monthly Operations'!$G$1:$NN$1,0))","v":46295},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AT1,'Monthly Operations'!$G$1:$NN$1,0))","v":46387},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AU1,'Monthly Operations'!$G$1:$NN$1,0))","v":46477},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AV1,'Monthly Operations'!$G$1:$NN$1,0))","v":46568},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AW1,'Monthly Operations'!$G$1:$NN$1,0))","v":46660},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AX1,'Monthly Operations'!$G$1:$NN$1,0))","v":46752},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AY1,'Monthly Operations'!$G$1:$NN$1,0))","v":46843},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AZ1,'Monthly Operations'!$G$1:$NN$1,0))","v":46934},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BA1,'Monthly Operations'!$G$1:$NN$1,0))","v":47026},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BB1,'Monthly Operations'!$G$1:$NN$1,0))","v":47118},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BC1,'Monthly Operations'!$G$1:$NN$1,0))","v":47208},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BD1,'Monthly Operations'!$G$1:$NN$1,0))","v":47299},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BE1,'Monthly Operations'!$G$1:$NN$1,0))","v":47391},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BF1,'Monthly Operations'!$G$1:$NN$1,0))","v":47483},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BG1,'Monthly Operations'!$G$1:$NN$1,0))","v":47573},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BH1,'Monthly Operations'!$G$1:$NN$1,0))","v":47664},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BI1,'Monthly Operations'!$G$1:$NN$1,0))","v":47756},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BJ1,'Monthly Operations'!$G$1:$NN$1,0))","v":47848},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BK1,'Monthly Operations'!$G$1:$NN$1,0))","v":47938},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BL1,'Monthly Operations'!$G$1:$NN$1,0))","v":48029},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BM1,'Monthly Operations'!$G$1:$NN$1,0))","v":48121},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BN1,'Monthly Operations'!$G$1:$NN$1,0))","v":48213},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BO1,'Monthly Operations'!$G$1:$NN$1,0))","v":48304},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BP1,'Monthly Operations'!$G$1:$NN$1,0))","v":48395},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BQ1,'Monthly Operations'!$G$1:$NN$1,0))","v":48487},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BR1,'Monthly Operations'!$G$1:$NN$1,0))","v":48579},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BS1,'Monthly Operations'!$G$1:$NN$1,0))","v":48669},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BT1,'Monthly Operations'!$G$1:$NN$1,0))","v":48760},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BU1,'Monthly Operations'!$G$1:$NN$1,0))","v":48852},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BV1,'Monthly Operations'!$G$1:$NN$1,0))","v":48944},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BW1,'Monthly Operations'!$G$1:$NN$1,0))","v":49034},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BX1,'Monthly Operations'!$G$1:$NN$1,0))","v":49125},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BY1,'Monthly Operations'!$G$1:$NN$1,0))","v":49217},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BZ1,'Monthly Operations'!$G$1:$NN$1,0))","v":49309},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CA1,'Monthly Operations'!$G$1:$NN$1,0))","v":49399},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CB1,'Monthly Operations'!$G$1:$NN$1,0))","v":49490},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CC1,'Monthly Operations'!$G$1:$NN$1,0))","v":49582},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CD1,'Monthly Operations'!$G$1:$NN$1,0))","v":49674},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CE1,'Monthly Operations'!$G$1:$NN$1,0))","v":49765},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CF1,'Monthly Operations'!$G$1:$NN$1,0))","v":49856},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CG1,'Monthly Operations'!$G$1:$NN$1,0))","v":49948},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CH1,'Monthly Operations'!$G$1:$NN$1,0))","v":50040},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CI1,'Monthly Operations'!$G$1:$NN$1,0))","v":50130},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CJ1,'Monthly Operations'!$G$1:$NN$1,0))","v":50221},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CK1,'Monthly Operations'!$G$1:$NN$1,0))","v":50313},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CL1,'Monthly Operations'!$G$1:$NN$1,0))","v":50405},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CM1,'Monthly Operations'!$G$1:$NN$1,0))","v":50495},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CN1,'Monthly Operations'!$G$1:$NN$1,0))","v":50586},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CO1,'Monthly Operations'!$G$1:$NN$1,0))","v":50678},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CP1,'Monthly Operations'!$G$1:$NN$1,0))","v":50770},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CQ1,'Monthly Operations'!$G$1:$NN$1,0))","v":50860},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CR1,'Monthly Operations'!$G$1:$NN$1,0))","v":50951},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CS1,'Monthly Operations'!$G$1:$NN$1,0))","v":51043},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CT1,'Monthly Operations'!$G$1:$NN$1,0))","v":51135},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CU1,'Monthly Operations'!$G$1:$NN$1,0))","v":51226},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CV1,'Monthly Operations'!$G$1:$NN$1,0))","v":51317},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CW1,'Monthly Operations'!$G$1:$NN$1,0))","v":51409},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CX1,'Monthly Operations'!$G$1:$NN$1,0))","v":51501},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CY1,'Monthly Operations'!$G$1:$NN$1,0))","v":51591},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CZ1,'Monthly Operations'!$G$1:$NN$1,0))","v":51682},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DA1,'Monthly Operations'!$G$1:$NN$1,0))","v":51774},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DB1,'Monthly Operations'!$G$1:$NN$1,0))","v":51866},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DC1,'Monthly Operations'!$G$1:$NN$1,0))","v":51956},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DD1,'Monthly Operations'!$G$1:$NN$1,0))","v":52047},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DE1,'Monthly Operations'!$G$1:$NN$1,0))","v":52139},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DF1,'Monthly Operations'!$G$1:$NN$1,0))","v":52231},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DG1,'Monthly Operations'!$G$1:$NN$1,0))","v":52321},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DH1,'Monthly Operations'!$G$1:$NN$1,0))","v":52412},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DI1,'Monthly Operations'!$G$1:$NN$1,0))","v":52504},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DJ1,'Monthly Operations'!$G$1:$NN$1,0))","v":52596},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DK1,'Monthly Operations'!$G$1:$NN$1,0))","v":52687},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DL1,'Monthly Operations'!$G$1:$NN$1,0))","v":52778},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DM1,'Monthly Operations'!$G$1:$NN$1,0))","v":52870},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DN1,'Monthly Operations'!$G$1:$NN$1,0))","v":52962},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DO1,'Monthly Operations'!$G$1:$NN$1,0))","v":53052},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DP1,'Monthly Operations'!$G$1:$NN$1,0))","v":53143},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DQ1,'Monthly Operations'!$G$1:$NN$1,0))","v":53235},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DR1,'Monthly Operations'!$G$1:$NN$1,0))","v":53327},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DS1,'Monthly Operations'!$G$1:$NN$1,0))","v":53417},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DT1,'Monthly Operations'!$G$1:$NN$1,0))","v":53508},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DU1,'Monthly Operations'!$G$1:$NN$1,0))","v":53600},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DV1,'Monthly Operations'!$G$1:$NN$1,0))","v":53692},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DW1,'Monthly Operations'!$G$1:$NN$1,0))","v":53782},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DX1,'Monthly Operations'!$G$1:$NN$1,0))","v":53873},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DY1,'Monthly Operations'!$G$1:$NN$1,0))","v":53965},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DZ1,'Monthly Operations'!$G$1:$NN$1,0))","v":54057}]
[null,null,"Count Actual Quarter",null,null,null,{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!G1,'Monthly Operations'!$G$1:$NN$1,0))","v":42825},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!H1,'Monthly Operations'!$G$1:$NN$1,0))","v":42916},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!I1,'Monthly Operations'!$G$1:$NN$1,0))","v":43008},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!J1,'Monthly Operations'!$G$1:$NN$1,0))","v":43100},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!K1,'Monthly Operations'!$G$1:$NN$1,0))","v":43190},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!L1,'Monthly Operations'!$G$1:$NN$1,0))","v":43281},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!M1,'Monthly Operations'!$G$1:$NN$1,0))","v":43373},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!N1,'Monthly Operations'!$G$1:$NN$1,0))","v":43465},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!O1,'Monthly Operations'!$G$1:$NN$1,0))","v":43555},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!P1,'Monthly Operations'!$G$1:$NN$1,0))","v":43646},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!Q1,'Monthly Operations'!$G$1:$NN$1,0))","v":43738},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!R1,'Monthly Operations'!$G$1:$NN$1,0))","v":43830},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!S1,'Monthly Operations'!$G$1:$NN$1,0))","v":43921},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!T1,'Monthly Operations'!$G$1:$NN$1,0))","v":44012},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!U1,'Monthly Operations'!$G$1:$NN$1,0))","v":44104},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!V1,'Monthly Operations'!$G$1:$NN$1,0))","v":44196},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!W1,'Monthly Operations'!$G$1:$NN$1,0))","v":44286},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!X1,'Monthly Operations'!$G$1:$NN$1,0))","v":44377},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!Y1,'Monthly Operations'!$G$1:$NN$1,0))","v":44469},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!Z1,'Monthly Operations'!$G$1:$NN$1,0))","v":44561},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AA1,'Monthly Operations'!$G$1:$NN$1,0))","v":44651},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AB1,'Monthly Operations'!$G$1:$NN$1,0))","v":44742},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AC1,'Monthly Operations'!$G$1:$NN$1,0))","v":44834},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AD1,'Monthly Operations'!$G$1:$NN$1,0))","v":44926},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AE1,'Monthly Operations'!$G$1:$NN$1,0))","v":45016},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AF1,'Monthly Operations'!$G$1:$NN$1,0))","v":45107},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AG1,'Monthly Operations'!$G$1:$NN$1,0))","v":45199},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AH1,'Monthly Operations'!$G$1:$NN$1,0))","v":45291},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AI1,'Monthly Operations'!$G$1:$NN$1,0))","v":45382},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AJ1,'Monthly Operations'!$G$1:$NN$1,0))","v":45473},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AK1,'Monthly Operations'!$G$1:$NN$1,0))","v":45565},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AL1,'Monthly Operations'!$G$1:$NN$1,0))","v":45657},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AM1,'Monthly Operations'!$G$1:$NN$1,0))","v":45747},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AN1,'Monthly Operations'!$G$1:$NN$1,0))","v":45838},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AO1,'Monthly Operations'!$G$1:$NN$1,0))","v":45930},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AP1,'Monthly Operations'!$G$1:$NN$1,0))","v":46022},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AQ1,'Monthly Operations'!$G$1:$NN$1,0))","v":46112},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AR1,'Monthly Operations'!$G$1:$NN$1,0))","v":46203},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AS1,'Monthly Operations'!$G$1:$NN$1,0))","v":46295},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AT1,'Monthly Operations'!$G$1:$NN$1,0))","v":46387},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AU1,'Monthly Operations'!$G$1:$NN$1,0))","v":46477},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AV1,'Monthly Operations'!$G$1:$NN$1,0))","v":46568},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AW1,'Monthly Operations'!$G$1:$NN$1,0))","v":46660},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AX1,'Monthly Operations'!$G$1:$NN$1,0))","v":46752},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AY1,'Monthly Operations'!$G$1:$NN$1,0))","v":46843},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!AZ1,'Monthly Operations'!$G$1:$NN$1,0))","v":46934},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BA1,'Monthly Operations'!$G$1:$NN$1,0))","v":47026},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BB1,'Monthly Operations'!$G$1:$NN$1,0))","v":47118},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BC1,'Monthly Operations'!$G$1:$NN$1,0))","v":47208},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BD1,'Monthly Operations'!$G$1:$NN$1,0))","v":47299},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BE1,'Monthly Operations'!$G$1:$NN$1,0))","v":47391},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BF1,'Monthly Operations'!$G$1:$NN$1,0))","v":47483},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BG1,'Monthly Operations'!$G$1:$NN$1,0))","v":47573},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BH1,'Monthly Operations'!$G$1:$NN$1,0))","v":47664},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BI1,'Monthly Operations'!$G$1:$NN$1,0))","v":47756},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BJ1,'Monthly Operations'!$G$1:$NN$1,0))","v":47848},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BK1,'Monthly Operations'!$G$1:$NN$1,0))","v":47938},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BL1,'Monthly Operations'!$G$1:$NN$1,0))","v":48029},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BM1,'Monthly Operations'!$G$1:$NN$1,0))","v":48121},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BN1,'Monthly Operations'!$G$1:$NN$1,0))","v":48213},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BO1,'Monthly Operations'!$G$1:$NN$1,0))","v":48304},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BP1,'Monthly Operations'!$G$1:$NN$1,0))","v":48395},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BQ1,'Monthly Operations'!$G$1:$NN$1,0))","v":48487},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BR1,'Monthly Operations'!$G$1:$NN$1,0))","v":48579},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BS1,'Monthly Operations'!$G$1:$NN$1,0))","v":48669},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BT1,'Monthly Operations'!$G$1:$NN$1,0))","v":48760},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BU1,'Monthly Operations'!$G$1:$NN$1,0))","v":48852},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BV1,'Monthly Operations'!$G$1:$NN$1,0))","v":48944},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BW1,'Monthly Operations'!$G$1:$NN$1,0))","v":49034},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BX1,'Monthly Operations'!$G$1:$NN$1,0))","v":49125},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BY1,'Monthly Operations'!$G$1:$NN$1,0))","v":49217},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!BZ1,'Monthly Operations'!$G$1:$NN$1,0))","v":49309},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CA1,'Monthly Operations'!$G$1:$NN$1,0))","v":49399},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CB1,'Monthly Operations'!$G$1:$NN$1,0))","v":49490},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CC1,'Monthly Operations'!$G$1:$NN$1,0))","v":49582},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CD1,'Monthly Operations'!$G$1:$NN$1,0))","v":49674},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CE1,'Monthly Operations'!$G$1:$NN$1,0))","v":49765},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CF1,'Monthly Operations'!$G$1:$NN$1,0))","v":49856},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CG1,'Monthly Operations'!$G$1:$NN$1,0))","v":49948},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CH1,'Monthly Operations'!$G$1:$NN$1,0))","v":50040},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CI1,'Monthly Operations'!$G$1:$NN$1,0))","v":50130},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CJ1,'Monthly Operations'!$G$1:$NN$1,0))","v":50221},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CK1,'Monthly Operations'!$G$1:$NN$1,0))","v":50313},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CL1,'Monthly Operations'!$G$1:$NN$1,0))","v":50405},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CM1,'Monthly Operations'!$G$1:$NN$1,0))","v":50495},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CN1,'Monthly Operations'!$G$1:$NN$1,0))","v":50586},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CO1,'Monthly Operations'!$G$1:$NN$1,0))","v":50678},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CP1,'Monthly Operations'!$G$1:$NN$1,0))","v":50770},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CQ1,'Monthly Operations'!$G$1:$NN$1,0))","v":50860},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CR1,'Monthly Operations'!$G$1:$NN$1,0))","v":50951},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CS1,'Monthly Operations'!$G$1:$NN$1,0))","v":51043},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CT1,'Monthly Operations'!$G$1:$NN$1,0))","v":51135},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CU1,'Monthly Operations'!$G$1:$NN$1,0))","v":51226},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CV1,'Monthly Operations'!$G$1:$NN$1,0))","v":51317},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CW1,'Monthly Operations'!$G$1:$NN$1,0))","v":51409},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CX1,'Monthly Operations'!$G$1:$NN$1,0))","v":51501},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CY1,'Monthly Operations'!$G$1:$NN$1,0))","v":51591},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!CZ1,'Monthly Operations'!$G$1:$NN$1,0))","v":51682},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DA1,'Monthly Operations'!$G$1:$NN$1,0))","v":51774},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DB1,'Monthly Operations'!$G$1:$NN$1,0))","v":51866},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DC1,'Monthly Operations'!$G$1:$NN$1,0))","v":51956},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DD1,'Monthly Operations'!$G$1:$NN$1,0))","v":52047},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DE1,'Monthly Operations'!$G$1:$NN$1,0))","v":52139},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DF1,'Monthly Operations'!$G$1:$NN$1,0))","v":52231},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DG1,'Monthly Operations'!$G$1:$NN$1,0))","v":52321},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DH1,'Monthly Operations'!$G$1:$NN$1,0))","v":52412},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DI1,'Monthly Operations'!$G$1:$NN$1,0))","v":52504},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DJ1,'Monthly Operations'!$G$1:$NN$1,0))","v":52596},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DK1,'Monthly Operations'!$G$1:$NN$1,0))","v":52687},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DL1,'Monthly Operations'!$G$1:$NN$1,0))","v":52778},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DM1,'Monthly Operations'!$G$1:$NN$1,0))","v":52870},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DN1,'Monthly Operations'!$G$1:$NN$1,0))","v":52962},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DO1,'Monthly Operations'!$G$1:$NN$1,0))","v":53052},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DP1,'Monthly Operations'!$G$1:$NN$1,0))","v":53143},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DQ1,'Monthly Operations'!$G$1:$NN$1,0))","v":53235},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DR1,'Monthly Operations'!$G$1:$NN$1,0))","v":53327},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DS1,'Monthly Operations'!$G$1:$NN$1,0))","v":53417},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DT1,'Monthly Operations'!$G$1:$NN$1,0))","v":53508},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DU1,'Monthly Operations'!$G$1:$NN$1,0))","v":53600},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DV1,'Monthly Operations'!$G$1:$NN$1,0))","v":53692},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DW1,'Monthly Operations'!$G$1:$NN$1,0))","v":53782},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DX1,'Monthly Operations'!$G$1:$NN$1,0))","v":53873},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DY1,'Monthly Operations'!$G$1:$NN$1,0))","v":53965},{"$f":"INDEX('Monthly Operations'!$G$1:$NN$1,1,MATCH('Quarterly Debt and Waterfall'!DZ1,'Monthly Operations'!$G$1:$NN$1,0))","v":54057}]

{"sheet":"Monthly Pre-COD","index":6,"n_rows":60,"n_cols":18,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[null,"Period",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11]
[null,"End of Month",null,null,{"$f":"'Control Panel'!F11","v":"2016-12-31"},null,null,{"$f":"EOMONTH(E2,0)","v":"2016-12-31"},{"$f":"EOMONTH(H2,1)","v":"2017-01-31"},{"$f":"EOMONTH(I2,1)","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31",{"$f":"EOMONTH(M2,1)","v":"2017-06-30"},{"$f":"EOMONTH(N2,1)","v":"2017-07-31"},{"$f":"EOMONTH(O2,1)","v":"2017-08-31"},{"$f":"EOMONTH(P2,1)","v":"2017-09-30"},{"$f":"EOMONTH(Q2,1)","v":"2017-10-31"}]
[null,"Construction Period Flag",null,null,{"$f":"'Control Panel'!D13","v":"2017-06-30"},null,"Sum",{"$f":"H2<$E$3","v":true},{"$f":"I2<$E$3","v":true},true,true,true,true,false,false,false,false,false]
[null,"Period Before COD",null,null,{"$f":"EOMONTH('Control Panel'!D13,-1)","v":"2017-05-31"},null,null,{"$f":"H2=$E$4","v":false},{"$f":"I2=$E$4","v":false},false,false,false,true,false,false,false,false,false]
[null,"Sources & Uses"]
[null,null,"Uses",null,null,"Computed","Fixed"]
[null,null,"Base EPC Cost and Development",null,{"$f":"'Inputs S'!E26","v":15416358.529999999},{"$f":"E7","v":15416358.529999999},15416358.529999999]
[null,null,"Interest During Construction ",null,{"$f":"G8","v":70570.02333015269},{"$f":"G53","v":70570.023330152922},70570.02333015269]
[null,null,"Up-Front Fee",null,{"$f":"G9","v":162106.15532308302},{"$f":"G55","v":162106.15532308302},162106.15532308302]
[null,null,"Commitment Fee",null,17532.474364310518,{"$f":"F60","v":17532.474364310485},17532.474364310518]
[null,null,"DSRA Funded",null,377930.80133303767,{"$f":"SUM(H30:R30)","v":377930.80133303767},377930.80133303767]
[null,null,"Reserves Funded",null,95207.5,{"$f":"SUM(H31:R31)","v":95207.5},95207.5]
[null,null,"Total Project  Cost",null,{"$f":"SUM(E7:E12)","v":16139705.484350583},{"$f":"SUM(F7:F12)","v":16139705.484350583},16139705.484350583,{"$f":"F13-G13","v":0}]
[]
[null,null,"Sources"]
[null,null,"Construction Loan",null,{"$f":"'Quarterly Debt and Waterfall'!F49","v":10807077.021538869}]
[null,null,"Equity (funding Project)",null,{"$f":"E13-E16","v":5332628.462811714}]
[null,null,"Total Sources",null,{"$f":"SUM(E16:E17)","v":16139705.484350583}]
[]
[null,null,"Capitalised Items",null,{"$f":"E8+E9+E10","v":250208.65301754622}]
[null,null,"Cash Project Cost",null,{"$f":"E13-E20","v":15889496.831333036}]
[null,null,"Cash Construction Loan",null,{"$f":"E16-E20","v":10556868.368521322}]
[null,null,"Cash Equity",null,{"$f":"E21-E22","v":5332628.462811714}]
[]
[null,"Draws"]
[null,null,"Construction Draws Percentage",null,null,null,null,{"$f":"LOOKUP(H1,'Inputs S'!28:28,'Inputs S'!29:29)","v":0.1},{"$f":"LOOKUP(I1,'Inputs S'!28:28,'Inputs S'!29:29)","v":0.25},{"$f":"LOOKUP(J1,'Inputs S'!28:28,'Inputs S'!29:29)","v":0.3},{"$f":"LOOKUP(K1,'Inputs S'!28:28,'Inputs S'!29:29)","v":0.2},{"$f":"LOOKUP(L1,'Inputs S'!28:28,'Inputs S'!29:29)","v":0.1},{"$f":"LOOKUP(M1,'Inputs S'!28:28,'Inputs S'!29:29)","v":5.0000000000000155E-2},{"$f":"LOOKUP(N1,'Inputs S'!28:28,'Inputs S'!29:29)","v":0},{"$f":"LOOKUP(O1,'Inputs S'!28:28,'Inputs S'!29:29)","v":0},{"$f":"LOOKUP(P1,'Inputs S'!28:28,'Inputs S'!29:29)","v":0},{"$f":"LOOKUP(Q1,'Inputs S'!28:28,'Inputs S'!29:29)","v":0},{"$f":"LOOKUP(R1,'Inputs S'!28:28,'Inputs S'!29:29)","v":0}]
[null,null,"Construction Draws",null,{"$f":"E7","v":15416358.529999999},null,null,{"$f":"$E$27*H26","v":1541635.8530000001},{"$f":"$E$27*I26","v":3854089.6324999998},4624907.5589999994,3083271.7060000002,1541635.8530000001,770817.92650000239,{"$f":"$E$27*N26","v":0},0,0,0,0]
[null,null,"Interest During Construction (Paid)"]
[null,null,"Fees During Construction (Paid)"]
[null,null,"DSRA Funded",null,{"$f":"'Quarterly Debt and Waterfall'!F97","v":377930.80133303767},null,null,{"$f":"$E$30*H4","v":0},{"$f":"$E$30*I4","v":0},0,0,0,377930.80133303767,0,0,0,0,0]
[null,null,"Reserves Funded",null,{"$f":"'Control Panel'!D68","v":95207.5},null,null,{"$f":"$E$31*H4","v":0},{"$f":"$E$31*I4","v":0},0,0,0,95207.5,0,0,0,0,0]
[null,null,"Total Funding Requirements",null,null,null,null,{"$f":"H27+H28+H29+H30+H31","v":1541635.8530000001},{"$f":"I27+I28+I29+I30+I31","v":3854089.6324999998},4624907.5589999994,3083271.7060000002,1541635.8530000001,1243956.2278330401,0,0,0,0,0]
[]
[null,null,"Equity Commitment",null,{"$f":"E17","v":5332628.462811714},null,null,{"$f":"$E$34","v":5332628.462811714},5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714]
[null,null,"Less: Equity Already Funded (Opening Balance)",null,null,null,null,{"$f":"H38","v":0},1541635.8530000001,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714]
[null,null,"Remaining Equity",null,null,null,null,{"$f":"H34-H35","v":5332628.462811714},3790992.6098117139,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,{"$f":"F40","v":0},{"$f":"H40","v":1541635.8530000001},5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714]
[null,null,"Add: Equity Funded",null,null,null,null,{"$f":"MIN(H36,H32)","v":1541635.8530000001},3790992.6098117139,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,{"$f":"SUM(H38:H39)","v":1541635.8530000001},5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714]
[]
[null,null,"Equity Draws",null,null,null,null,{"$f":"MIN($E$17-SUM($E$42:E42),H27)","v":1541635.8530000001},{"$f":"MIN($E$17-SUM($E$42:H42),I27)","v":3790992.6098117139},{"$f":"MIN($E$17-SUM($E$42:I42),J27)","v":0},{"$f":"MIN($E$17-SUM($E$42:J42),K27)","v":0},{"$f":"MIN($E$17-SUM($E$42:K42),L27)","v":0},{"$f":"MIN($E$17-SUM($E$42:L42),M27)","v":0},{"$f":"MIN($E$17-SUM($E$42:M42),N27)","v":0},{"$f":"MIN($E$17-SUM($E$42:N42),O27)","v":0},{"$f":"MIN($E$17-SUM($E$42:O42),P27)","v":0},{"$f":"MIN($E$17-SUM($E$42:P42),Q27)","v":0},{"$f":"MIN($E$17-SUM($E$42:Q42),R27)","v":0}]
[null,null,"Debt Draws",null,null,null,null,{"$f":"H32-H42","v":0},{"$f":"I32-I42","v":63097.022688285913},4624907.5589999994,3083271.7060000002,1541635.8530000001,1243956.2278330401,0,0,0,0,0]
[]
[null,"Debt Balance"]
[null,null,"Beginning Balance",null,0,null,null,0,{"$f":"H51","v":166609.10408205754},234656.14329193818,4864696.3117020782,7965524.5682307864,9533037.5275811795,10807077.021538869,10807077.021538869,10807077.021538869,10807077.021538869,10807077.021538869]
[null,null,"Drawn Amount",null,{"$f":"E43","v":0},null,null,{"$f":"H43","v":0},63097.022688285913,4624907.5589999994,3083271.7060000002,1541635.8530000001,1243956.2278330401,0,0,0,0,0]
[null,null,"Add: Capitalised Interest",null,null,null,null,{"$f":"H53","v":0},{"$f":"I53","v":516.48822265437832},727.43404420500826,15080.558566276441,24693.126161515436,29552.416335501654,0,0,0,0,0]
[null,null,"Add: Up-front Fee Capitalised",null,null,null,null,{"$f":"H55","v":162106.15532308302},{"$f":"I55","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Add: Commintment Fee Capitalised",null,null,null,null,{"$f":"H60","v":4502.9487589745286},{"$f":"I60","v":4433.5282989403377},4405.1753659362212,2475.9919624319959,1183.9801888783675,530.84978914903706,0,0,0,0,0]
[null,null,"Ending Balance",null,{"$f":"E16","v":10807077.021538869},null,null,{"$f":"H46+H47+H48+H49+H50","v":166609.10408205754},{"$f":"I46+I47+I48+I49+I50","v":234656.14329193818},4864696.3117020782,7965524.5682307864,9533037.5275811795,10807077.021538869,10807077.021538869,10807077.021538869,10807077.021538869,10807077.021538869,10807077.021538869]
[]
[null,null,"Interest Cost",null,{"$f":"'Control Panel'!$D$46","v":3.7199999999999997E-2},{"$f":"SUM(H53:R53)","v":70570.023330152922},{"$f":"SUM(H53:R53)","v":70570.023330152922},{"$f":"H46*$E$53/12*H3","v":0},{"$f":"I46*$E$53/12*I3","v":516.48822265437832},{"$f":"J46*$E$53/12*J3","v":727.43404420500826},15080.558566276441,24693.126161515436,29552.416335501654,0,0,0,0,0]
[]
[null,null,"Up-Front Fee",null,{"$f":"'Control Panel'!D48","v":1.4999999999999999E-2},{"$f":"E16","v":10807077.021538869},{"$f":"SUM(H55:R55)","v":162106.15532308302},{"$f":"(H1=1)*$F$55*$E$55","v":162106.15532308302},{"$f":"(I1=1)*$F$55*$E$55","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Undrawn Balance"]
[null,null,"Commitment",null,{"$f":"E16","v":10807077.021538869},null,null,{"$f":"$E$58","v":10807077.021538869},{"$f":"$E$58","v":10807077.021538869},10807077.021538869,10807077.021538869,10807077.021538869,10807077.021538869,10807077.021538869,10807077.021538869,10807077.021538869,10807077.021538869,10807077.021538869]
[null,null,"Undrawn Balance",null,null,null,null,{"$f":"H58-H46","v":10807077.021538869},{"$f":"I58-I46","v":10640467.917456811},10572420.878246929,5942380.7098367903,2841552.4533080822,1274039.493957689,0,0,0,0,0]
[null,null,"Commitment Fee",null,{"$f":"'Control Panel'!$D$49","v":5.0000000000000001E-3},{"$f":"SUM(H60:R60)","v":17532.474364310485},{"$f":"SUM(H60:R60)","v":17532.474364310485},{"$f":"H59*$E$60/12*H3","v":4502.9487589745286},{"$f":"I59*$E$60/12*I3","v":4433.5282989403377},4405.1753659362212,2475.9919624319959,1183.9801888783675,530.84978914903706,0,0,0,0,0]

{"sheet":"Consolidated Time","index":7,"n_rows":93,"n_cols":414,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
["Timeline"]
[null,"Construction Date",null,null,null,null,{"$f":"'Control Panel'!D11+1","v":"2017-01-01"},{"$f":"EDATE(G2,1)","v":"2017-02-01"},{"$f":"EDATE(H2,1)","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",{"$f":"EDATE(BT2,1)","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01",{"$f":"EDATE(CB2,1)","v":"2023-03-01"},"2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01",{"$f":"EDATE(EN2,1)","v":"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","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","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",{"$f":"EDATE(GZ2,1)","v":"2033-11-01"},"2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01",{"$f":"EDATE(HF2,1)","v":"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","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",{"$f":"EDATE(JR2,1)","v":"2039-09-01"},"2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01",{"$f":"EDATE(MD2,1)","v":"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","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",{"$f":"EDATE(OP2,1)","v":"2050-05-01"},"2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01"]
[null,"Operation Begin",null,null,{"$f":"'Control Panel'!D13+1","v":"2017-07-01"},null,{"$f":"G2>=$E$3","v":false},{"$f":"H2>=$E$3","v":false},false,false,false,false,true,true,true,true,{"$f":"Q2>=$E$3","v":true},{"$f":"R2>=$E$3","v":true},{"$f":"S2>=$E$3","v":true},{"$f":"T2>=$E$3","v":true},{"$f":"U2>=$E$3","v":true},{"$f":"V2>=$E$3","v":true},{"$f":"W2>=$E$3","v":true},{"$f":"X2>=$E$3","v":true},{"$f":"Y2>=$E$3","v":true},{"$f":"Z2>=$E$3","v":true},{"$f":"AA2>=$E$3","v":true},{"$f":"AB2>=$E$3","v":true},{"$f":"AC2>=$E$3","v":true},{"$f":"AD2>=$E$3","v":true},{"$f":"AE2>=$E$3","v":true},{"$f":"AF2>=$E$3","v":true},{"$f":"AG2>=$E$3","v":true},{"$f":"AH2>=$E$3","v":true},{"$f":"AI2>=$E$3","v":true},{"$f":"AJ2>=$E$3","v":true},{"$f":"AK2>=$E$3","v":true},{"$f":"AL2>=$E$3","v":true},{"$f":"AM2>=$E$3","v":true},{"$f":"AN2>=$E$3","v":true},{"$f":"AO2>=$E$3","v":true},{"$f":"AP2>=$E$3","v":true},{"$f":"AQ2>=$E$3","v":true},{"$f":"AR2>=$E$3","v":true},{"$f":"AS2>=$E$3","v":true},{"$f":"AT2>=$E$3","v":true},{"$f":"AU2>=$E$3","v":true},{"$f":"AV2>=$E$3","v":true},{"$f":"AW2>=$E$3","v":true},{"$f":"AX2>=$E$3","v":true},{"$f":"AY2>=$E$3","v":true},{"$f":"AZ2>=$E$3","v":true},{"$f":"BA2>=$E$3","v":true},{"$f":"BB2>=$E$3","v":true},{"$f":"BC2>=$E$3","v":true},{"$f":"BD2>=$E$3","v":true},{"$f":"BE2>=$E$3","v":true},{"$f":"BF2>=$E$3","v":true},{"$f":"BG2>=$E$3","v":true},{"$f":"BH2>=$E$3","v":true},{"$f":"BI2>=$E$3","v":true},{"$f":"BJ2>=$E$3","v":true},{"$f":"BK2>=$E$3","v":true},{"$f":"BL2>=$E$3","v":true},{"$f":"BM2>=$E$3","v":true},{"$f":"BN2>=$E$3","v":true},{"$f":"BO2>=$E$3","v":true},{"$f":"BP2>=$E$3","v":true},{"$f":"BQ2>=$E$3","v":true},{"$f":"BR2>=$E$3","v":true},{"$f":"BS2>=$E$3","v":true},{"$f":"BT2>=$E$3","v":true},{"$f":"BU2>=$E$3","v":true},{"$f":"BV2>=$E$3","v":true},{"$f":"BW2>=$E$3","v":true},{"$f":"BX2>=$E$3","v":true},{"$f":"BY2>=$E$3","v":true},{"$f":"BZ2>=$E$3","v":true},{"$f":"CA2>=$E$3","v":true},{"$f":"CB2>=$E$3","v":true},{"$f":"CC2>=$E$3","v":true},{"$f":"CD2>=$E$3","v":true},{"$f":"CE2>=$E$3","v":true},{"$f":"CF2>=$E$3","v":true},{"$f":"CG2>=$E$3","v":true},{"$f":"CH2>=$E$3","v":true},{"$f":"CI2>=$E$3","v":true},{"$f":"CJ2>=$E$3","v":true},{"$f":"CK2>=$E$3","v":true},{"$f":"CL2>=$E$3","v":true},{"$f":"CM2>=$E$3","v":true},{"$f":"CN2>=$E$3","v":true},{"$f":"CO2>=$E$3","v":true},{"$f":"CP2>=$E$3","v":true},{"$f":"CQ2>=$E$3","v":true},{"$f":"CR2>=$E$3","v":true},{"$f":"CS2>=$E$3","v":true},{"$f":"CT2>=$E$3","v":true},{"$f":"CU2>=$E$3","v":true},{"$f":"CV2>=$E$3","v":true},{"$f":"CW2>=$E$3","v":true},{"$f":"CX2>=$E$3","v":true},{"$f":"CY2>=$E$3","v":true},{"$f":"CZ2>=$E$3","v":true},{"$f":"DA2>=$E$3","v":true},{"$f":"DB2>=$E$3","v":true},{"$f":"DC2>=$E$3","v":true},{"$f":"DD2>=$E$3","v":true},{"$f":"DE2>=$E$3","v":true},{"$f":"DF2>=$E$3","v":true},{"$f":"DG2>=$E$3","v":true},{"$f":"DH2>=$E$3","v":true},{"$f":"DI2>=$E$3","v":true},{"$f":"DJ2>=$E$3","v":true},{"$f":"DK2>=$E$3","v":true},{"$f":"DL2>=$E$3","v":true},{"$f":"DM2>=$E$3","v":true},{"$f":"DN2>=$E$3","v":true},{"$f":"DO2>=$E$3","v":true},{"$f":"DP2>=$E$3","v":true},{"$f":"DQ2>=$E$3","v":true},{"$f":"DR2>=$E$3","v":true},{"$f":"DS2>=$E$3","v":true},{"$f":"DT2>=$E$3","v":true},{"$f":"DU2>=$E$3","v":true},{"$f":"DV2>=$E$3","v":true},{"$f":"DW2>=$E$3","v":true},{"$f":"DX2>=$E$3","v":true},{"$f":"DY2>=$E$3","v":true},{"$f":"DZ2>=$E$3","v":true},{"$f":"EA2>=$E$3","v":true},{"$f":"EB2>=$E$3","v":true},{"$f":"EC2>=$E$3","v":true},{"$f":"ED2>=$E$3","v":true},{"$f":"EE2>=$E$3","v":true},{"$f":"EF2>=$E$3","v":true},{"$f":"EG2>=$E$3","v":true},{"$f":"EH2>=$E$3","v":true},{"$f":"EI2>=$E$3","v":true},{"$f":"EJ2>=$E$3","v":true},{"$f":"EK2>=$E$3","v":true},{"$f":"EL2>=$E$3","v":true},{"$f":"EM2>=$E$3","v":true},{"$f":"EN2>=$E$3","v":true},{"$f":"EO2>=$E$3","v":true},{"$f":"EP2>=$E$3","v":true},{"$f":"EQ2>=$E$3","v":true},{"$f":"ER2>=$E$3","v":true},{"$f":"ES2>=$E$3","v":true},{"$f":"ET2>=$E$3","v":true},{"$f":"EU2>=$E$3","v":true},{"$f":"EV2>=$E$3","v":true},{"$f":"EW2>=$E$3","v":true},{"$f":"EX2>=$E$3","v":true},{"$f":"EY2>=$E$3","v":true},{"$f":"EZ2>=$E$3","v":true},{"$f":"FA2>=$E$3","v":true},{"$f":"FB2>=$E$3","v":true},{"$f":"FC2>=$E$3","v":true},{"$f":"FD2>=$E$3","v":true},{"$f":"FE2>=$E$3","v":true},{"$f":"FF2>=$E$3","v":true},{"$f":"FG2>=$E$3","v":true},{"$f":"FH2>=$E$3","v":true},{"$f":"FI2>=$E$3","v":true},{"$f":"FJ2>=$E$3","v":true},{"$f":"FK2>=$E$3","v":true},{"$f":"FL2>=$E$3","v":true},{"$f":"FM2>=$E$3","v":true},{"$f":"FN2>=$E$3","v":true},{"$f":"FO2>=$E$3","v":true},{"$f":"FP2>=$E$3","v":true},{"$f":"FQ2>=$E$3","v":true},{"$f":"FR2>=$E$3","v":true},{"$f":"FS2>=$E$3","v":true},{"$f":"FT2>=$E$3","v":true},{"$f":"FU2>=$E$3","v":true},{"$f":"FV2>=$E$3","v":true},{"$f":"FW2>=$E$3","v":true},{"$f":"FX2>=$E$3","v":true},{"$f":"FY2>=$E$3","v":true},{"$f":"FZ2>=$E$3","v":true},{"$f":"GA2>=$E$3","v":true},{"$f":"GB2>=$E$3","v":true},{"$f":"GC2>=$E$3","v":true},{"$f":"GD2>=$E$3","v":true},{"$f":"GE2>=$E$3","v":true},{"$f":"GF2>=$E$3","v":true},{"$f":"GG2>=$E$3","v":true},{"$f":"GH2>=$E$3","v":true},{"$f":"GI2>=$E$3","v":true},{"$f":"GJ2>=$E$3","v":true},{"$f":"GK2>=$E$3","v":true},{"$f":"GL2>=$E$3","v":true},{"$f":"GM2>=$E$3","v":true},{"$f":"GN2>=$E$3","v":true},{"$f":"GO2>=$E$3","v":true},{"$f":"GP2>=$E$3","v":true},{"$f":"GQ2>=$E$3","v":true},{"$f":"GR2>=$E$3","v":true},{"$f":"GS2>=$E$3","v":true},{"$f":"GT2>=$E$3","v":true},{"$f":"GU2>=$E$3","v":true},{"$f":"GV2>=$E$3","v":true},{"$f":"GW2>=$E$3","v":true},{"$f":"GX2>=$E$3","v":true},{"$f":"GY2>=$E$3","v":true},{"$f":"GZ2>=$E$3","v":true},{"$f":"HA2>=$E$3","v":true},{"$f":"HB2>=$E$3","v":true},{"$f":"HC2>=$E$3","v":true},{"$f":"HD2>=$E$3","v":true},{"$f":"HE2>=$E$3","v":true},{"$f":"HF2>=$E$3","v":true},{"$f":"HG2>=$E$3","v":true},{"$f":"HH2>=$E$3","v":true},{"$f":"HI2>=$E$3","v":true},{"$f":"HJ2>=$E$3","v":true},{"$f":"HK2>=$E$3","v":true},{"$f":"HL2>=$E$3","v":true},{"$f":"HM2>=$E$3","v":true},{"$f":"HN2>=$E$3","v":true},{"$f":"HO2>=$E$3","v":true},{"$f":"HP2>=$E$3","v":true},{"$f":"HQ2>=$E$3","v":true},{"$f":"HR2>=$E$3","v":true},{"$f":"HS2>=$E$3","v":true},{"$f":"HT2>=$E$3","v":true},{"$f":"HU2>=$E$3","v":true},{"$f":"HV2>=$E$3","v":true},{"$f":"HW2>=$E$3","v":true},{"$f":"HX2>=$E$3","v":true},{"$f":"HY2>=$E$3","v":true},{"$f":"HZ2>=$E$3","v":true},{"$f":"IA2>=$E$3","v":true},{"$f":"IB2>=$E$3","v":true},{"$f":"IC2>=$E$3","v":true},{"$f":"ID2>=$E$3","v":true},{"$f":"IE2>=$E$3","v":true},{"$f":"IF2>=$E$3","v":true},{"$f":"IG2>=$E$3","v":true},{"$f":"IH2>=$E$3","v":true},{"$f":"II2>=$E$3","v":true},{"$f":"IJ2>=$E$3","v":true},{"$f":"IK2>=$E$3","v":true},{"$f":"IL2>=$E$3","v":true},{"$f":"IM2>=$E$3","v":true},{"$f":"IN2>=$E$3","v":true},{"$f":"IO2>=$E$3","v":true},{"$f":"IP2>=$E$3","v":true},{"$f":"IQ2>=$E$3","v":true},{"$f":"IR2>=$E$3","v":true},{"$f":"IS2>=$E$3","v":true},{"$f":"IT2>=$E$3","v":true},{"$f":"IU2>=$E$3","v":true},{"$f":"IV2>=$E$3","v":true},{"$f":"IW2>=$E$3","v":true},{"$f":"IX2>=$E$3","v":true},{"$f":"IY2>=$E$3","v":true},{"$f":"IZ2>=$E$3","v":true},{"$f":"JA2>=$E$3","v":true},{"$f":"JB2>=$E$3","v":true},{"$f":"JC2>=$E$3","v":true},{"$f":"JD2>=$E$3","v":true},{"$f":"JE2>=$E$3","v":true},{"$f":"JF2>=$E$3","v":true},{"$f":"JG2>=$E$3","v":true},{"$f":"JH2>=$E$3","v":true},{"$f":"JI2>=$E$3","v":true},{"$f":"JJ2>=$E$3","v":true},{"$f":"JK2>=$E$3","v":true},{"$f":"JL2>=$E$3","v":true},{"$f":"JM2>=$E$3","v":true},{"$f":"JN2>=$E$3","v":true},{"$f":"JO2>=$E$3","v":true},{"$f":"JP2>=$E$3","v":true},{"$f":"JQ2>=$E$3","v":true},{"$f":"JR2>=$E$3","v":true},{"$f":"JS2>=$E$3","v":true},{"$f":"JT2>=$E$3","v":true},{"$f":"JU2>=$E$3","v":true},{"$f":"JV2>=$E$3","v":true},{"$f":"JW2>=$E$3","v":true},{"$f":"JX2>=$E$3","v":true},{"$f":"JY2>=$E$3","v":true},{"$f":"JZ2>=$E$3","v":true},{"$f":"KA2>=$E$3","v":true},{"$f":"KB2>=$E$3","v":true},{"$f":"KC2>=$E$3","v":true},{"$f":"KD2>=$E$3","v":true},{"$f":"KE2>=$E$3","v":true},{"$f":"KF2>=$E$3","v":true},{"$f":"KG2>=$E$3","v":true},{"$f":"KH2>=$E$3","v":true},{"$f":"KI2>=$E$3","v":true},{"$f":"KJ2>=$E$3","v":true},{"$f":"KK2>=$E$3","v":true},{"$f":"KL2>=$E$3","v":true},{"$f":"KM2>=$E$3","v":true},{"$f":"KN2>=$E$3","v":true},{"$f":"KO2>=$E$3","v":true},{"$f":"KP2>=$E$3","v":true},{"$f":"KQ2>=$E$3","v":true},{"$f":"KR2>=$E$3","v":true},{"$f":"KS2>=$E$3","v":true},{"$f":"KT2>=$E$3","v":true},{"$f":"KU2>=$E$3","v":true},{"$f":"KV2>=$E$3","v":true},{"$f":"KW2>=$E$3","v":true},{"$f":"KX2>=$E$3","v":true},{"$f":"KY2>=$E$3","v":true},{"$f":"KZ2>=$E$3","v":true},{"$f":"LA2>=$E$3","v":true},{"$f":"LB2>=$E$3","v":true},{"$f":"LC2>=$E$3","v":true},{"$f":"LD2>=$E$3","v":true},{"$f":"LE2>=$E$3","v":true},{"$f":"LF2>=$E$3","v":true},{"$f":"LG2>=$E$3","v":true},{"$f":"LH2>=$E$3","v":true},{"$f":"LI2>=$E$3","v":true},{"$f":"LJ2>=$E$3","v":true},{"$f":"LK2>=$E$3","v":true},{"$f":"LL2>=$E$3","v":true},{"$f":"LM2>=$E$3","v":true},{"$f":"LN2>=$E$3","v":true},{"$f":"LO2>=$E$3","v":true},{"$f":"LP2>=$E$3","v":true},{"$f":"LQ2>=$E$3","v":true},{"$f":"LR2>=$E$3","v":true},{"$f":"LS2>=$E$3","v":true},{"$f":"LT2>=$E$3","v":true},{"$f":"LU2>=$E$3","v":true},{"$f":"LV2>=$E$3","v":true},{"$f":"LW2>=$E$3","v":true},{"$f":"LX2>=$E$3","v":true},{"$f":"LY2>=$E$3","v":true},{"$f":"LZ2>=$E$3","v":true},{"$f":"MA2>=$E$3","v":true},{"$f":"MB2>=$E$3","v":true},{"$f":"MC2>=$E$3","v":true},{"$f":"MD2>=$E$3","v":true},{"$f":"ME2>=$E$3","v":true},{"$f":"MF2>=$E$3","v":true},{"$f":"MG2>=$E$3","v":true},{"$f":"MH2>=$E$3","v":true},{"$f":"MI2>=$E$3","v":true},{"$f":"MJ2>=$E$3","v":true},{"$f":"MK2>=$E$3","v":true},{"$f":"ML2>=$E$3","v":true},{"$f":"MM2>=$E$3","v":true},{"$f":"MN2>=$E$3","v":true},{"$f":"MO2>=$E$3","v":true},{"$f":"MP2>=$E$3","v":true},{"$f":"MQ2>=$E$3","v":true},{"$f":"MR2>=$E$3","v":true},{"$f":"MS2>=$E$3","v":true},{"$f":"MT2>=$E$3","v":true},{"$f":"MU2>=$E$3","v":true},{"$f":"MV2>=$E$3","v":true},{"$f":"MW2>=$E$3","v":true},{"$f":"MX2>=$E$3","v":true},{"$f":"MY2>=$E$3","v":true},{"$f":"MZ2>=$E$3","v":true},{"$f":"NA2>=$E$3","v":true},{"$f":"NB2>=$E$3","v":true},{"$f":"NC2>=$E$3","v":true},{"$f":"ND2>=$E$3","v":true},{"$f":"NE2>=$E$3","v":true},{"$f":"NF2>=$E$3","v":true},{"$f":"NG2>=$E$3","v":true},{"$f":"NH2>=$E$3","v":true},{"$f":"NI2>=$E$3","v":true},{"$f":"NJ2>=$E$3","v":true},{"$f":"NK2>=$E$3","v":true},{"$f":"NL2>=$E$3","v":true},{"$f":"NM2>=$E$3","v":true},{"$f":"NN2>=$E$3","v":true},{"$f":"NO2>=$E$3","v":true},{"$f":"NP2>=$E$3","v":true},{"$f":"NQ2>=$E$3","v":true},{"$f":"NR2>=$E$3","v":true},{"$f":"NS2>=$E$3","v":true},{"$f":"NT2>=$E$3","v":true},{"$f":"NU2>=$E$3","v":true},{"$f":"NV2>=$E$3","v":true},{"$f":"NW2>=$E$3","v":true},{"$f":"NX2>=$E$3","v":true},{"$f":"NY2>=$E$3","v":true},{"$f":"NZ2>=$E$3","v":true},{"$f":"OA2>=$E$3","v":true},{"$f":"OB2>=$E$3","v":true},{"$f":"OC2>=$E$3","v":true},{"$f":"OD2>=$E$3","v":true},{"$f":"OE2>=$E$3","v":true},{"$f":"OF2>=$E$3","v":true},{"$f":"OG2>=$E$3","v":true},{"$f":"OH2>=$E$3","v":true},{"$f":"OI2>=$E$3","v":true},{"$f":"OJ2>=$E$3","v":true},{"$f":"OK2>=$E$3","v":true},{"$f":"OL2>=$E$3","v":true},{"$f":"OM2>=$E$3","v":true},{"$f":"ON2>=$E$3","v":true},{"$f":"OO2>=$E$3","v":true},{"$f":"OP2>=$E$3","v":true},{"$f":"OQ2>=$E$3","v":true},{"$f":"OR2>=$E$3","v":true},{"$f":"OS2>=$E$3","v":true},{"$f":"OT2>=$E$3","v":true},{"$f":"OU2>=$E$3","v":true},{"$f":"OV2>=$E$3","v":true},{"$f":"OW2>=$E$3","v":true},{"$f":"OX2>=$E$3","v":true}]
[null,"Operation Date",null,null,{"$f":"E3","v":"2017-07-01"},null,{"$f":"IF(G3<>F3,$E$4,EDATE(F4,3))*G3","v":"00:00:00"},{"$f":"IF(H3<>G3,$E$4,EDATE(G4,3))*H3","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","2017-07-01","2017-10-01","2018-01-01","2018-04-01","2018-07-01","2018-10-01","2019-01-01","2019-04-01","2019-07-01","2019-10-01","2020-01-01","2020-04-01","2020-07-01","2020-10-01","2021-01-01","2021-04-01","2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01",{"$f":"IF(BT3<>BS3,$E$4,EDATE(BS4,3))*BT3","v":"2032-04-01"},"2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01",{"$f":"IF(CC3<>CB3,$E$4,EDATE(CB4,3))*CC3","v":"2034-07-01"},{"$f":"IF(CD3<>CC3,$E$4,EDATE(CC4,3))*CD3","v":"2034-10-01"},{"$f":"IF(CE3<>CD3,$E$4,EDATE(CD4,3))*CE3","v":"2035-01-01"},{"$f":"IF(CF3<>CE3,$E$4,EDATE(CE4,3))*CF3","v":"2035-04-01"},{"$f":"IF(CG3<>CF3,$E$4,EDATE(CF4,3))*CG3","v":"2035-07-01"},{"$f":"IF(CH3<>CG3,$E$4,EDATE(CG4,3))*CH3","v":"2035-10-01"},{"$f":"IF(CI3<>CH3,$E$4,EDATE(CH4,3))*CI3","v":"2036-01-01"},{"$f":"IF(CJ3<>CI3,$E$4,EDATE(CI4,3))*CJ3","v":"2036-04-01"},{"$f":"IF(CK3<>CJ3,$E$4,EDATE(CJ4,3))*CK3","v":"2036-07-01"},{"$f":"IF(CL3<>CK3,$E$4,EDATE(CK4,3))*CL3","v":"2036-10-01"},{"$f":"IF(CM3<>CL3,$E$4,EDATE(CL4,3))*CM3","v":"2037-01-01"},{"$f":"IF(CN3<>CM3,$E$4,EDATE(CM4,3))*CN3","v":"2037-04-01"},{"$f":"IF(CO3<>CN3,$E$4,EDATE(CN4,3))*CO3","v":"2037-07-01"},{"$f":"IF(CP3<>CO3,$E$4,EDATE(CO4,3))*CP3","v":"2037-10-01"},{"$f":"IF(CQ3<>CP3,$E$4,EDATE(CP4,3))*CQ3","v":"2038-01-01"},{"$f":"IF(CR3<>CQ3,$E$4,EDATE(CQ4,3))*CR3","v":"2038-04-01"},{"$f":"IF(CS3<>CR3,$E$4,EDATE(CR4,3))*CS3","v":"2038-07-01"},{"$f":"IF(CT3<>CS3,$E$4,EDATE(CS4,3))*CT3","v":"2038-10-01"},{"$f":"IF(CU3<>CT3,$E$4,EDATE(CT4,3))*CU3","v":"2039-01-01"},{"$f":"IF(CV3<>CU3,$E$4,EDATE(CU4,3))*CV3","v":"2039-04-01"},{"$f":"IF(CW3<>CV3,$E$4,EDATE(CV4,3))*CW3","v":"2039-07-01"},{"$f":"IF(CX3<>CW3,$E$4,EDATE(CW4,3))*CX3","v":"2039-10-01"},{"$f":"IF(CY3<>CX3,$E$4,EDATE(CX4,3))*CY3","v":"2040-01-01"},{"$f":"IF(CZ3<>CY3,$E$4,EDATE(CY4,3))*CZ3","v":"2040-04-01"},{"$f":"IF(DA3<>CZ3,$E$4,EDATE(CZ4,3))*DA3","v":"2040-07-01"},{"$f":"IF(DB3<>DA3,$E$4,EDATE(DA4,3))*DB3","v":"2040-10-01"},{"$f":"IF(DC3<>DB3,$E$4,EDATE(DB4,3))*DC3","v":"2041-01-01"},{"$f":"IF(DD3<>DC3,$E$4,EDATE(DC4,3))*DD3","v":"2041-04-01"},{"$f":"IF(DE3<>DD3,$E$4,EDATE(DD4,3))*DE3","v":"2041-07-01"},{"$f":"IF(DF3<>DE3,$E$4,EDATE(DE4,3))*DF3","v":"2041-10-01"},{"$f":"IF(DG3<>DF3,$E$4,EDATE(DF4,3))*DG3","v":"2042-01-01"},{"$f":"IF(DH3<>DG3,$E$4,EDATE(DG4,3))*DH3","v":"2042-04-01"},{"$f":"IF(DI3<>DH3,$E$4,EDATE(DH4,3))*DI3","v":"2042-07-01"},{"$f":"IF(DJ3<>DI3,$E$4,EDATE(DI4,3))*DJ3","v":"2042-10-01"},{"$f":"IF(DK3<>DJ3,$E$4,EDATE(DJ4,3))*DK3","v":"2043-01-01"},{"$f":"IF(DL3<>DK3,$E$4,EDATE(DK4,3))*DL3","v":"2043-04-01"},{"$f":"IF(DM3<>DL3,$E$4,EDATE(DL4,3))*DM3","v":"2043-07-01"},{"$f":"IF(DN3<>DM3,$E$4,EDATE(DM4,3))*DN3","v":"2043-10-01"},{"$f":"IF(DO3<>DN3,$E$4,EDATE(DN4,3))*DO3","v":"2044-01-01"},{"$f":"IF(DP3<>DO3,$E$4,EDATE(DO4,3))*DP3","v":"2044-04-01"},{"$f":"IF(DQ3<>DP3,$E$4,EDATE(DP4,3))*DQ3","v":"2044-07-01"},{"$f":"IF(DR3<>DQ3,$E$4,EDATE(DQ4,3))*DR3","v":"2044-10-01"},{"$f":"IF(DS3<>DR3,$E$4,EDATE(DR4,3))*DS3","v":"2045-01-01"},{"$f":"IF(DT3<>DS3,$E$4,EDATE(DS4,3))*DT3","v":"2045-04-01"},{"$f":"IF(DU3<>DT3,$E$4,EDATE(DT4,3))*DU3","v":"2045-07-01"},{"$f":"IF(DV3<>DU3,$E$4,EDATE(DU4,3))*DV3","v":"2045-10-01"},{"$f":"IF(DW3<>DV3,$E$4,EDATE(DV4,3))*DW3","v":"2046-01-01"},{"$f":"IF(DX3<>DW3,$E$4,EDATE(DW4,3))*DX3","v":"2046-04-01"},{"$f":"IF(DY3<>DX3,$E$4,EDATE(DX4,3))*DY3","v":"2046-07-01"},{"$f":"IF(DZ3<>DY3,$E$4,EDATE(DY4,3))*DZ3","v":"2046-10-01"},{"$f":"IF(EA3<>DZ3,$E$4,EDATE(DZ4,3))*EA3","v":"2047-01-01"},{"$f":"IF(EB3<>EA3,$E$4,EDATE(EA4,3))*EB3","v":"2047-04-01"},{"$f":"IF(EC3<>EB3,$E$4,EDATE(EB4,3))*EC3","v":"2047-07-01"},{"$f":"IF(ED3<>EC3,$E$4,EDATE(EC4,3))*ED3","v":"2047-10-01"},{"$f":"IF(EE3<>ED3,$E$4,EDATE(ED4,3))*EE3","v":"2048-01-01"},{"$f":"IF(EF3<>EE3,$E$4,EDATE(EE4,3))*EF3","v":"2048-04-01"},{"$f":"IF(EG3<>EF3,$E$4,EDATE(EF4,3))*EG3","v":"2048-07-01"},{"$f":"IF(EH3<>EG3,$E$4,EDATE(EG4,3))*EH3","v":"2048-10-01"},{"$f":"IF(EI3<>EH3,$E$4,EDATE(EH4,3))*EI3","v":"2049-01-01"},{"$f":"IF(EJ3<>EI3,$E$4,EDATE(EI4,3))*EJ3","v":"2049-04-01"},{"$f":"IF(EK3<>EJ3,$E$4,EDATE(EJ4,3))*EK3","v":"2049-07-01"},{"$f":"IF(EL3<>EK3,$E$4,EDATE(EK4,3))*EL3","v":"2049-10-01"},{"$f":"IF(EM3<>EL3,$E$4,EDATE(EL4,3))*EM3","v":"2050-01-01"},{"$f":"IF(EN3<>EM3,$E$4,EDATE(EM4,3))*EN3","v":"2050-04-01"},{"$f":"IF(EO3<>EN3,$E$4,EDATE(EN4,3))*EO3","v":"2050-07-01"},{"$f":"IF(EP3<>EO3,$E$4,EDATE(EO4,3))*EP3","v":"2050-10-01"},{"$f":"IF(EQ3<>EP3,$E$4,EDATE(EP4,3))*EQ3","v":"2051-01-01"},{"$f":"IF(ER3<>EQ3,$E$4,EDATE(EQ4,3))*ER3","v":"2051-04-01"},{"$f":"IF(ES3<>ER3,$E$4,EDATE(ER4,3))*ES3","v":"2051-07-01"},{"$f":"IF(ET3<>ES3,$E$4,EDATE(ES4,3))*ET3","v":"2051-10-01"},{"$f":"IF(EU3<>ET3,$E$4,EDATE(ET4,3))*EU3","v":"2052-01-01"},{"$f":"IF(EV3<>EU3,$E$4,EDATE(EU4,3))*EV3","v":"2052-04-01"},{"$f":"IF(EW3<>EV3,$E$4,EDATE(EV4,3))*EW3","v":"2052-07-01"},{"$f":"IF(EX3<>EW3,$E$4,EDATE(EW4,3))*EX3","v":"2052-10-01"},{"$f":"IF(EY3<>EX3,$E$4,EDATE(EX4,3))*EY3","v":"2053-01-01"},{"$f":"IF(EZ3<>EY3,$E$4,EDATE(EY4,3))*EZ3","v":"2053-04-01"},{"$f":"IF(FA3<>EZ3,$E$4,EDATE(EZ4,3))*FA3","v":"2053-07-01"},{"$f":"IF(FB3<>FA3,$E$4,EDATE(FA4,3))*FB3","v":"2053-10-01"},{"$f":"IF(FC3<>FB3,$E$4,EDATE(FB4,3))*FC3","v":"2054-01-01"},{"$f":"IF(FD3<>FC3,$E$4,EDATE(FC4,3))*FD3","v":"2054-04-01"},{"$f":"IF(FE3<>FD3,$E$4,EDATE(FD4,3))*FE3","v":"2054-07-01"},{"$f":"IF(FF3<>FE3,$E$4,EDATE(FE4,3))*FF3","v":"2054-10-01"},{"$f":"IF(FG3<>FF3,$E$4,EDATE(FF4,3))*FG3","v":"2055-01-01"},{"$f":"IF(FH3<>FG3,$E$4,EDATE(FG4,3))*FH3","v":"2055-04-01"},{"$f":"IF(FI3<>FH3,$E$4,EDATE(FH4,3))*FI3","v":"2055-07-01"},{"$f":"IF(FJ3<>FI3,$E$4,EDATE(FI4,3))*FJ3","v":"2055-10-01"},{"$f":"IF(FK3<>FJ3,$E$4,EDATE(FJ4,3))*FK3","v":"2056-01-01"},{"$f":"IF(FL3<>FK3,$E$4,EDATE(FK4,3))*FL3","v":"2056-04-01"},{"$f":"IF(FM3<>FL3,$E$4,EDATE(FL4,3))*FM3","v":"2056-07-01"},{"$f":"IF(FN3<>FM3,$E$4,EDATE(FM4,3))*FN3","v":"2056-10-01"},{"$f":"IF(FO3<>FN3,$E$4,EDATE(FN4,3))*FO3","v":"2057-01-01"},{"$f":"IF(FP3<>FO3,$E$4,EDATE(FO4,3))*FP3","v":"2057-04-01"},{"$f":"IF(FQ3<>FP3,$E$4,EDATE(FP4,3))*FQ3","v":"2057-07-01"},{"$f":"IF(FR3<>FQ3,$E$4,EDATE(FQ4,3))*FR3","v":"2057-10-01"},{"$f":"IF(FS3<>FR3,$E$4,EDATE(FR4,3))*FS3","v":"2058-01-01"},{"$f":"IF(FT3<>FS3,$E$4,EDATE(FS4,3))*FT3","v":"2058-04-01"},{"$f":"IF(FU3<>FT3,$E$4,EDATE(FT4,3))*FU3","v":"2058-07-01"},{"$f":"IF(FV3<>FU3,$E$4,EDATE(FU4,3))*FV3","v":"2058-10-01"},{"$f":"IF(FW3<>FV3,$E$4,EDATE(FV4,3))*FW3","v":"2059-01-01"},{"$f":"IF(FX3<>FW3,$E$4,EDATE(FW4,3))*FX3","v":"2059-04-01"},{"$f":"IF(FY3<>FX3,$E$4,EDATE(FX4,3))*FY3","v":"2059-07-01"},{"$f":"IF(FZ3<>FY3,$E$4,EDATE(FY4,3))*FZ3","v":"2059-10-01"},{"$f":"IF(GA3<>FZ3,$E$4,EDATE(FZ4,3))*GA3","v":"2060-01-01"},{"$f":"IF(GB3<>GA3,$E$4,EDATE(GA4,3))*GB3","v":"2060-04-01"},{"$f":"IF(GC3<>GB3,$E$4,EDATE(GB4,3))*GC3","v":"2060-07-01"},{"$f":"IF(GD3<>GC3,$E$4,EDATE(GC4,3))*GD3","v":"2060-10-01"},{"$f":"IF(GE3<>GD3,$E$4,EDATE(GD4,3))*GE3","v":"2061-01-01"},{"$f":"IF(GF3<>GE3,$E$4,EDATE(GE4,3))*GF3","v":"2061-04-01"},{"$f":"IF(GG3<>GF3,$E$4,EDATE(GF4,3))*GG3","v":"2061-07-01"},{"$f":"IF(GH3<>GG3,$E$4,EDATE(GG4,3))*GH3","v":"2061-10-01"},{"$f":"IF(GI3<>GH3,$E$4,EDATE(GH4,3))*GI3","v":"2062-01-01"},{"$f":"IF(GJ3<>GI3,$E$4,EDATE(GI4,3))*GJ3","v":"2062-04-01"},{"$f":"IF(GK3<>GJ3,$E$4,EDATE(GJ4,3))*GK3","v":"2062-07-01"},{"$f":"IF(GL3<>GK3,$E$4,EDATE(GK4,3))*GL3","v":"2062-10-01"},{"$f":"IF(GM3<>GL3,$E$4,EDATE(GL4,3))*GM3","v":"2063-01-01"},{"$f":"IF(GN3<>GM3,$E$4,EDATE(GM4,3))*GN3","v":"2063-04-01"},{"$f":"IF(GO3<>GN3,$E$4,EDATE(GN4,3))*GO3","v":"2063-07-01"},{"$f":"IF(GP3<>GO3,$E$4,EDATE(GO4,3))*GP3","v":"2063-10-01"},{"$f":"IF(GQ3<>GP3,$E$4,EDATE(GP4,3))*GQ3","v":"2064-01-01"},{"$f":"IF(GR3<>GQ3,$E$4,EDATE(GQ4,3))*GR3","v":"2064-04-01"},{"$f":"IF(GS3<>GR3,$E$4,EDATE(GR4,3))*GS3","v":"2064-07-01"},{"$f":"IF(GT3<>GS3,$E$4,EDATE(GS4,3))*GT3","v":"2064-10-01"},{"$f":"IF(GU3<>GT3,$E$4,EDATE(GT4,3))*GU3","v":"2065-01-01"},{"$f":"IF(GV3<>GU3,$E$4,EDATE(GU4,3))*GV3","v":"2065-04-01"},{"$f":"IF(GW3<>GV3,$E$4,EDATE(GV4,3))*GW3","v":"2065-07-01"},{"$f":"IF(GX3<>GW3,$E$4,EDATE(GW4,3))*GX3","v":"2065-10-01"},{"$f":"IF(GY3<>GX3,$E$4,EDATE(GX4,3))*GY3","v":"2066-01-01"},{"$f":"IF(GZ3<>GY3,$E$4,EDATE(GY4,3))*GZ3","v":"2066-04-01"},{"$f":"IF(HA3<>GZ3,$E$4,EDATE(GZ4,3))*HA3","v":"2066-07-01"},{"$f":"IF(HB3<>HA3,$E$4,EDATE(HA4,3))*HB3","v":"2066-10-01"},{"$f":"IF(HC3<>HB3,$E$4,EDATE(HB4,3))*HC3","v":"2067-01-01"},{"$f":"IF(HD3<>HC3,$E$4,EDATE(HC4,3))*HD3","v":"2067-04-01"},{"$f":"IF(HE3<>HD3,$E$4,EDATE(HD4,3))*HE3","v":"2067-07-01"},{"$f":"IF(HF3<>HE3,$E$4,EDATE(HE4,3))*HF3","v":"2067-10-01"},{"$f":"IF(HG3<>HF3,$E$4,EDATE(HF4,3))*HG3","v":"2068-01-01"},{"$f":"IF(HH3<>HG3,$E$4,EDATE(HG4,3))*HH3","v":"2068-04-01"},{"$f":"IF(HI3<>HH3,$E$4,EDATE(HH4,3))*HI3","v":"2068-07-01"},{"$f":"IF(HJ3<>HI3,$E$4,EDATE(HI4,3))*HJ3","v":"2068-10-01"},{"$f":"IF(HK3<>HJ3,$E$4,EDATE(HJ4,3))*HK3","v":"2069-01-01"},{"$f":"IF(HL3<>HK3,$E$4,EDATE(HK4,3))*HL3","v":"2069-04-01"},{"$f":"IF(HM3<>HL3,$E$4,EDATE(HL4,3))*HM3","v":"2069-07-01"},{"$f":"IF(HN3<>HM3,$E$4,EDATE(HM4,3))*HN3","v":"2069-10-01"},{"$f":"IF(HO3<>HN3,$E$4,EDATE(HN4,3))*HO3","v":"2070-01-01"},{"$f":"IF(HP3<>HO3,$E$4,EDATE(HO4,3))*HP3","v":"2070-04-01"},{"$f":"IF(HQ3<>HP3,$E$4,EDATE(HP4,3))*HQ3","v":"2070-07-01"},{"$f":"IF(HR3<>HQ3,$E$4,EDATE(HQ4,3))*HR3","v":"2070-10-01"},{"$f":"IF(HS3<>HR3,$E$4,EDATE(HR4,3))*HS3","v":"2071-01-01"},{"$f":"IF(HT3<>HS3,$E$4,EDATE(HS4,3))*HT3","v":"2071-04-01"},{"$f":"IF(HU3<>HT3,$E$4,EDATE(HT4,3))*HU3","v":"2071-07-01"},{"$f":"IF(HV3<>HU3,$E$4,EDATE(HU4,3))*HV3","v":"2071-10-01"},{"$f":"IF(HW3<>HV3,$E$4,EDATE(HV4,3))*HW3","v":"2072-01-01"},{"$f":"IF(HX3<>HW3,$E$4,EDATE(HW4,3))*HX3","v":"2072-04-01"},{"$f":"IF(HY3<>HX3,$E$4,EDATE(HX4,3))*HY3","v":"2072-07-01"},{"$f":"IF(HZ3<>HY3,$E$4,EDATE(HY4,3))*HZ3","v":"2072-10-01"},{"$f":"IF(IA3<>HZ3,$E$4,EDATE(HZ4,3))*IA3","v":"2073-01-01"},{"$f":"IF(IB3<>IA3,$E$4,EDATE(IA4,3))*IB3","v":"2073-04-01"},{"$f":"IF(IC3<>IB3,$E$4,EDATE(IB4,3))*IC3","v":"2073-07-01"},{"$f":"IF(ID3<>IC3,$E$4,EDATE(IC4,3))*ID3","v":"2073-10-01"},{"$f":"IF(IE3<>ID3,$E$4,EDATE(ID4,3))*IE3","v":"2074-01-01"},{"$f":"IF(IF3<>IE3,$E$4,EDATE(IE4,3))*IF3","v":"2074-04-01"},{"$f":"IF(IG3<>IF3,$E$4,EDATE(IF4,3))*IG3","v":"2074-07-01"},{"$f":"IF(IH3<>IG3,$E$4,EDATE(IG4,3))*IH3","v":"2074-10-01"},{"$f":"IF(II3<>IH3,$E$4,EDATE(IH4,3))*II3","v":"2075-01-01"},{"$f":"IF(IJ3<>II3,$E$4,EDATE(II4,3))*IJ3","v":"2075-04-01"},{"$f":"IF(IK3<>IJ3,$E$4,EDATE(IJ4,3))*IK3","v":"2075-07-01"},{"$f":"IF(IL3<>IK3,$E$4,EDATE(IK4,3))*IL3","v":"2075-10-01"},{"$f":"IF(IM3<>IL3,$E$4,EDATE(IL4,3))*IM3","v":"2076-01-01"},{"$f":"IF(IN3<>IM3,$E$4,EDATE(IM4,3))*IN3","v":"2076-04-01"},{"$f":"IF(IO3<>IN3,$E$4,EDATE(IN4,3))*IO3","v":"2076-07-01"},{"$f":"IF(IP3<>IO3,$E$4,EDATE(IO4,3))*IP3","v":"2076-10-01"},{"$f":"IF(IQ3<>IP3,$E$4,EDATE(IP4,3))*IQ3","v":"2077-01-01"},{"$f":"IF(IR3<>IQ3,$E$4,EDATE(IQ4,3))*IR3","v":"2077-04-01"},{"$f":"IF(IS3<>IR3,$E$4,EDATE(IR4,3))*IS3","v":"2077-07-01"},{"$f":"IF(IT3<>IS3,$E$4,EDATE(IS4,3))*IT3","v":"2077-10-01"},{"$f":"IF(IU3<>IT3,$E$4,EDATE(IT4,3))*IU3","v":"2078-01-01"},{"$f":"IF(IV3<>IU3,$E$4,EDATE(IU4,3))*IV3","v":"2078-04-01"},{"$f":"IF(IW3<>IV3,$E$4,EDATE(IV4,3))*IW3","v":"2078-07-01"},{"$f":"IF(IX3<>IW3,$E$4,EDATE(IW4,3))*IX3","v":"2078-10-01"},{"$f":"IF(IY3<>IX3,$E$4,EDATE(IX4,3))*IY3","v":"2079-01-01"},{"$f":"IF(IZ3<>IY3,$E$4,EDATE(IY4,3))*IZ3","v":"2079-04-01"},{"$f":"IF(JA3<>IZ3,$E$4,EDATE(IZ4,3))*JA3","v":"2079-07-01"},{"$f":"IF(JB3<>JA3,$E$4,EDATE(JA4,3))*JB3","v":"2079-10-01"},{"$f":"IF(JC3<>JB3,$E$4,EDATE(JB4,3))*JC3","v":"2080-01-01"},{"$f":"IF(JD3<>JC3,$E$4,EDATE(JC4,3))*JD3","v":"2080-04-01"},{"$f":"IF(JE3<>JD3,$E$4,EDATE(JD4,3))*JE3","v":"2080-07-01"},{"$f":"IF(JF3<>JE3,$E$4,EDATE(JE4,3))*JF3","v":"2080-10-01"},{"$f":"IF(JG3<>JF3,$E$4,EDATE(JF4,3))*JG3","v":"2081-01-01"},{"$f":"IF(JH3<>JG3,$E$4,EDATE(JG4,3))*JH3","v":"2081-04-01"},{"$f":"IF(JI3<>JH3,$E$4,EDATE(JH4,3))*JI3","v":"2081-07-01"},{"$f":"IF(JJ3<>JI3,$E$4,EDATE(JI4,3))*JJ3","v":"2081-10-01"},{"$f":"IF(JK3<>JJ3,$E$4,EDATE(JJ4,3))*JK3","v":"2082-01-01"},{"$f":"IF(JL3<>JK3,$E$4,EDATE(JK4,3))*JL3","v":"2082-04-01"},{"$f":"IF(JM3<>JL3,$E$4,EDATE(JL4,3))*JM3","v":"2082-07-01"},{"$f":"IF(JN3<>JM3,$E$4,EDATE(JM4,3))*JN3","v":"2082-10-01"},{"$f":"IF(JO3<>JN3,$E$4,EDATE(JN4,3))*JO3","v":"2083-01-01"},{"$f":"IF(JP3<>JO3,$E$4,EDATE(JO4,3))*JP3","v":"2083-04-01"},{"$f":"IF(JQ3<>JP3,$E$4,EDATE(JP4,3))*JQ3","v":"2083-07-01"},{"$f":"IF(JR3<>JQ3,$E$4,EDATE(JQ4,3))*JR3","v":"2083-10-01"},{"$f":"IF(JS3<>JR3,$E$4,EDATE(JR4,3))*JS3","v":"2084-01-01"},{"$f":"IF(JT3<>JS3,$E$4,EDATE(JS4,3))*JT3","v":"2084-04-01"},{"$f":"IF(JU3<>JT3,$E$4,EDATE(JT4,3))*JU3","v":"2084-07-01"},{"$f":"IF(JV3<>JU3,$E$4,EDATE(JU4,3))*JV3","v":"2084-10-01"},{"$f":"IF(JW3<>JV3,$E$4,EDATE(JV4,3))*JW3","v":"2085-01-01"},{"$f":"IF(JX3<>JW3,$E$4,EDATE(JW4,3))*JX3","v":"2085-04-01"},{"$f":"IF(JY3<>JX3,$E$4,EDATE(JX4,3))*JY3","v":"2085-07-01"},{"$f":"IF(JZ3<>JY3,$E$4,EDATE(JY4,3))*JZ3","v":"2085-10-01"},{"$f":"IF(KA3<>JZ3,$E$4,EDATE(JZ4,3))*KA3","v":"2086-01-01"},{"$f":"IF(KB3<>KA3,$E$4,EDATE(KA4,3))*KB3","v":"2086-04-01"},{"$f":"IF(KC3<>KB3,$E$4,EDATE(KB4,3))*KC3","v":"2086-07-01"},{"$f":"IF(KD3<>KC3,$E$4,EDATE(KC4,3))*KD3","v":"2086-10-01"},{"$f":"IF(KE3<>KD3,$E$4,EDATE(KD4,3))*KE3","v":"2087-01-01"},{"$f":"IF(KF3<>KE3,$E$4,EDATE(KE4,3))*KF3","v":"2087-04-01"},{"$f":"IF(KG3<>KF3,$E$4,EDATE(KF4,3))*KG3","v":"2087-07-01"},{"$f":"IF(KH3<>KG3,$E$4,EDATE(KG4,3))*KH3","v":"2087-10-01"},{"$f":"IF(KI3<>KH3,$E$4,EDATE(KH4,3))*KI3","v":"2088-01-01"},{"$f":"IF(KJ3<>KI3,$E$4,EDATE(KI4,3))*KJ3","v":"2088-04-01"},{"$f":"IF(KK3<>KJ3,$E$4,EDATE(KJ4,3))*KK3","v":"2088-07-01"},{"$f":"IF(KL3<>KK3,$E$4,EDATE(KK4,3))*KL3","v":"2088-10-01"},{"$f":"IF(KM3<>KL3,$E$4,EDATE(KL4,3))*KM3","v":"2089-01-01"},{"$f":"IF(KN3<>KM3,$E$4,EDATE(KM4,3))*KN3","v":"2089-04-01"},{"$f":"IF(KO3<>KN3,$E$4,EDATE(KN4,3))*KO3","v":"2089-07-01"},{"$f":"IF(KP3<>KO3,$E$4,EDATE(KO4,3))*KP3","v":"2089-10-01"},{"$f":"IF(KQ3<>KP3,$E$4,EDATE(KP4,3))*KQ3","v":"2090-01-01"},{"$f":"IF(KR3<>KQ3,$E$4,EDATE(KQ4,3))*KR3","v":"2090-04-01"},{"$f":"IF(KS3<>KR3,$E$4,EDATE(KR4,3))*KS3","v":"2090-07-01"},{"$f":"IF(KT3<>KS3,$E$4,EDATE(KS4,3))*KT3","v":"2090-10-01"},{"$f":"IF(KU3<>KT3,$E$4,EDATE(KT4,3))*KU3","v":"2091-01-01"},{"$f":"IF(KV3<>KU3,$E$4,EDATE(KU4,3))*KV3","v":"2091-04-01"},{"$f":"IF(KW3<>KV3,$E$4,EDATE(KV4,3))*KW3","v":"2091-07-01"},{"$f":"IF(KX3<>KW3,$E$4,EDATE(KW4,3))*KX3","v":"2091-10-01"},{"$f":"IF(KY3<>KX3,$E$4,EDATE(KX4,3))*KY3","v":"2092-01-01"},{"$f":"IF(KZ3<>KY3,$E$4,EDATE(KY4,3))*KZ3","v":"2092-04-01"},{"$f":"IF(LA3<>KZ3,$E$4,EDATE(KZ4,3))*LA3","v":"2092-07-01"},{"$f":"IF(LB3<>LA3,$E$4,EDATE(LA4,3))*LB3","v":"2092-10-01"},{"$f":"IF(LC3<>LB3,$E$4,EDATE(LB4,3))*LC3","v":"2093-01-01"},{"$f":"IF(LD3<>LC3,$E$4,EDATE(LC4,3))*LD3","v":"2093-04-01"},{"$f":"IF(LE3<>LD3,$E$4,EDATE(LD4,3))*LE3","v":"2093-07-01"},{"$f":"IF(LF3<>LE3,$E$4,EDATE(LE4,3))*LF3","v":"2093-10-01"},{"$f":"IF(LG3<>LF3,$E$4,EDATE(LF4,3))*LG3","v":"2094-01-01"},{"$f":"IF(LH3<>LG3,$E$4,EDATE(LG4,3))*LH3","v":"2094-04-01"},{"$f":"IF(LI3<>LH3,$E$4,EDATE(LH4,3))*LI3","v":"2094-07-01"},{"$f":"IF(LJ3<>LI3,$E$4,EDATE(LI4,3))*LJ3","v":"2094-10-01"},{"$f":"IF(LK3<>LJ3,$E$4,EDATE(LJ4,3))*LK3","v":"2095-01-01"},{"$f":"IF(LL3<>LK3,$E$4,EDATE(LK4,3))*LL3","v":"2095-04-01"},{"$f":"IF(LM3<>LL3,$E$4,EDATE(LL4,3))*LM3","v":"2095-07-01"},{"$f":"IF(LN3<>LM3,$E$4,EDATE(LM4,3))*LN3","v":"2095-10-01"},{"$f":"IF(LO3<>LN3,$E$4,EDATE(LN4,3))*LO3","v":"2096-01-01"},{"$f":"IF(LP3<>LO3,$E$4,EDATE(LO4,3))*LP3","v":"2096-04-01"},{"$f":"IF(LQ3<>LP3,$E$4,EDATE(LP4,3))*LQ3","v":"2096-07-01"},{"$f":"IF(LR3<>LQ3,$E$4,EDATE(LQ4,3))*LR3","v":"2096-10-01"},{"$f":"IF(LS3<>LR3,$E$4,EDATE(LR4,3))*LS3","v":"2097-01-01"},{"$f":"IF(LT3<>LS3,$E$4,EDATE(LS4,3))*LT3","v":"2097-04-01"},{"$f":"IF(LU3<>LT3,$E$4,EDATE(LT4,3))*LU3","v":"2097-07-01"},{"$f":"IF(LV3<>LU3,$E$4,EDATE(LU4,3))*LV3","v":"2097-10-01"},{"$f":"IF(LW3<>LV3,$E$4,EDATE(LV4,3))*LW3","v":"2098-01-01"},{"$f":"IF(LX3<>LW3,$E$4,EDATE(LW4,3))*LX3","v":"2098-04-01"},{"$f":"IF(LY3<>LX3,$E$4,EDATE(LX4,3))*LY3","v":"2098-07-01"},{"$f":"IF(LZ3<>LY3,$E$4,EDATE(LY4,3))*LZ3","v":"2098-10-01"},{"$f":"IF(MA3<>LZ3,$E$4,EDATE(LZ4,3))*MA3","v":"2099-01-01"},{"$f":"IF(MB3<>MA3,$E$4,EDATE(MA4,3))*MB3","v":"2099-04-01"},{"$f":"IF(MC3<>MB3,$E$4,EDATE(MB4,3))*MC3","v":"2099-07-01"},{"$f":"IF(MD3<>MC3,$E$4,EDATE(MC4,3))*MD3","v":"2099-10-01"},{"$f":"IF(ME3<>MD3,$E$4,EDATE(MD4,3))*ME3","v":"2100-01-01"},{"$f":"IF(MF3<>ME3,$E$4,EDATE(ME4,3))*MF3","v":"2100-04-01"},{"$f":"IF(MG3<>MF3,$E$4,EDATE(MF4,3))*MG3","v":"2100-07-01"},{"$f":"IF(MH3<>MG3,$E$4,EDATE(MG4,3))*MH3","v":"2100-10-01"},{"$f":"IF(MI3<>MH3,$E$4,EDATE(MH4,3))*MI3","v":"2101-01-01"},{"$f":"IF(MJ3<>MI3,$E$4,EDATE(MI4,3))*MJ3","v":"2101-04-01"},{"$f":"IF(MK3<>MJ3,$E$4,EDATE(MJ4,3))*MK3","v":"2101-07-01"},{"$f":"IF(ML3<>MK3,$E$4,EDATE(MK4,3))*ML3","v":"2101-10-01"},{"$f":"IF(MM3<>ML3,$E$4,EDATE(ML4,3))*MM3","v":"2102-01-01"},{"$f":"IF(MN3<>MM3,$E$4,EDATE(MM4,3))*MN3","v":"2102-04-01"},{"$f":"IF(MO3<>MN3,$E$4,EDATE(MN4,3))*MO3","v":"2102-07-01"},{"$f":"IF(MP3<>MO3,$E$4,EDATE(MO4,3))*MP3","v":"2102-10-01"},{"$f":"IF(MQ3<>MP3,$E$4,EDATE(MP4,3))*MQ3","v":"2103-01-01"},{"$f":"IF(MR3<>MQ3,$E$4,EDATE(MQ4,3))*MR3","v":"2103-04-01"},{"$f":"IF(MS3<>MR3,$E$4,EDATE(MR4,3))*MS3","v":"2103-07-01"},{"$f":"IF(MT3<>MS3,$E$4,EDATE(MS4,3))*MT3","v":"2103-10-01"},{"$f":"IF(MU3<>MT3,$E$4,EDATE(MT4,3))*MU3","v":"2104-01-01"},{"$f":"IF(MV3<>MU3,$E$4,EDATE(MU4,3))*MV3","v":"2104-04-01"},{"$f":"IF(MW3<>MV3,$E$4,EDATE(MV4,3))*MW3","v":"2104-07-01"},{"$f":"IF(MX3<>MW3,$E$4,EDATE(MW4,3))*MX3","v":"2104-10-01"},{"$f":"IF(MY3<>MX3,$E$4,EDATE(MX4,3))*MY3","v":"2105-01-01"},{"$f":"IF(MZ3<>MY3,$E$4,EDATE(MY4,3))*MZ3","v":"2105-04-01"},{"$f":"IF(NA3<>MZ3,$E$4,EDATE(MZ4,3))*NA3","v":"2105-07-01"},{"$f":"IF(NB3<>NA3,$E$4,EDATE(NA4,3))*NB3","v":"2105-10-01"},{"$f":"IF(NC3<>NB3,$E$4,EDATE(NB4,3))*NC3","v":"2106-01-01"},{"$f":"IF(ND3<>NC3,$E$4,EDATE(NC4,3))*ND3","v":"2106-04-01"},{"$f":"IF(NE3<>ND3,$E$4,EDATE(ND4,3))*NE3","v":"2106-07-01"},{"$f":"IF(NF3<>NE3,$E$4,EDATE(NE4,3))*NF3","v":"2106-10-01"},{"$f":"IF(NG3<>NF3,$E$4,EDATE(NF4,3))*NG3","v":"2107-01-01"},{"$f":"IF(NH3<>NG3,$E$4,EDATE(NG4,3))*NH3","v":"2107-04-01"},{"$f":"IF(NI3<>NH3,$E$4,EDATE(NH4,3))*NI3","v":"2107-07-01"},{"$f":"IF(NJ3<>NI3,$E$4,EDATE(NI4,3))*NJ3","v":"2107-10-01"},{"$f":"IF(NK3<>NJ3,$E$4,EDATE(NJ4,3))*NK3","v":"2108-01-01"},{"$f":"IF(NL3<>NK3,$E$4,EDATE(NK4,3))*NL3","v":"2108-04-01"},{"$f":"IF(NM3<>NL3,$E$4,EDATE(NL4,3))*NM3","v":"2108-07-01"},{"$f":"IF(NN3<>NM3,$E$4,EDATE(NM4,3))*NN3","v":"2108-10-01"},{"$f":"IF(NO3<>NN3,$E$4,EDATE(NN4,3))*NO3","v":"2109-01-01"},{"$f":"IF(NP3<>NO3,$E$4,EDATE(NO4,3))*NP3","v":"2109-04-01"},{"$f":"IF(NQ3<>NP3,$E$4,EDATE(NP4,3))*NQ3","v":"2109-07-01"},{"$f":"IF(NR3<>NQ3,$E$4,EDATE(NQ4,3))*NR3","v":"2109-10-01"},{"$f":"IF(NS3<>NR3,$E$4,EDATE(NR4,3))*NS3","v":"2110-01-01"},{"$f":"IF(NT3<>NS3,$E$4,EDATE(NS4,3))*NT3","v":"2110-04-01"},{"$f":"IF(NU3<>NT3,$E$4,EDATE(NT4,3))*NU3","v":"2110-07-01"},{"$f":"IF(NV3<>NU3,$E$4,EDATE(NU4,3))*NV3","v":"2110-10-01"},{"$f":"IF(NW3<>NV3,$E$4,EDATE(NV4,3))*NW3","v":"2111-01-01"},{"$f":"IF(NX3<>NW3,$E$4,EDATE(NW4,3))*NX3","v":"2111-04-01"},{"$f":"IF(NY3<>NX3,$E$4,EDATE(NX4,3))*NY3","v":"2111-07-01"},{"$f":"IF(NZ3<>NY3,$E$4,EDATE(NY4,3))*NZ3","v":"2111-10-01"},{"$f":"IF(OA3<>NZ3,$E$4,EDATE(NZ4,3))*OA3","v":"2112-01-01"},{"$f":"IF(OB3<>OA3,$E$4,EDATE(OA4,3))*OB3","v":"2112-04-01"},{"$f":"IF(OC3<>OB3,$E$4,EDATE(OB4,3))*OC3","v":"2112-07-01"},{"$f":"IF(OD3<>OC3,$E$4,EDATE(OC4,3))*OD3","v":"2112-10-01"},{"$f":"IF(OE3<>OD3,$E$4,EDATE(OD4,3))*OE3","v":"2113-01-01"},{"$f":"IF(OF3<>OE3,$E$4,EDATE(OE4,3))*OF3","v":"2113-04-01"},{"$f":"IF(OG3<>OF3,$E$4,EDATE(OF4,3))*OG3","v":"2113-07-01"},{"$f":"IF(OH3<>OG3,$E$4,EDATE(OG4,3))*OH3","v":"2113-10-01"},{"$f":"IF(OI3<>OH3,$E$4,EDATE(OH4,3))*OI3","v":"2114-01-01"},{"$f":"IF(OJ3<>OI3,$E$4,EDATE(OI4,3))*OJ3","v":"2114-04-01"},{"$f":"IF(OK3<>OJ3,$E$4,EDATE(OJ4,3))*OK3","v":"2114-07-01"},{"$f":"IF(OL3<>OK3,$E$4,EDATE(OK4,3))*OL3","v":"2114-10-01"},{"$f":"IF(OM3<>OL3,$E$4,EDATE(OL4,3))*OM3","v":"2115-01-01"},{"$f":"IF(ON3<>OM3,$E$4,EDATE(OM4,3))*ON3","v":"2115-04-01"},{"$f":"IF(OO3<>ON3,$E$4,EDATE(ON4,3))*OO3","v":"2115-07-01"},{"$f":"IF(OP3<>OO3,$E$4,EDATE(OO4,3))*OP3","v":"2115-10-01"},{"$f":"IF(OQ3<>OP3,$E$4,EDATE(OP4,3))*OQ3","v":"2116-01-01"},{"$f":"IF(OR3<>OQ3,$E$4,EDATE(OQ4,3))*OR3","v":"2116-04-01"},{"$f":"IF(OS3<>OR3,$E$4,EDATE(OR4,3))*OS3","v":"2116-07-01"},{"$f":"IF(OT3<>OS3,$E$4,EDATE(OS4,3))*OT3","v":"2116-10-01"},{"$f":"IF(OU3<>OT3,$E$4,EDATE(OT4,3))*OU3","v":"2117-01-01"},{"$f":"IF(OV3<>OU3,$E$4,EDATE(OU4,3))*OV3","v":"2117-04-01"},{"$f":"IF(OW3<>OV3,$E$4,EDATE(OV4,3))*OW3","v":"2117-07-01"},{"$f":"IF(OX3<>OW3,$E$4,EDATE(OW4,3))*OX3","v":"2117-10-01"}]
[null,"Final Date",null,null,null,null,{"$f":"IF(G3,G4,G2)","v":"2017-01-01"},{"$f":"IF(H3,H4,H2)","v":"2017-02-01"},"2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-10-01","2018-01-01","2018-04-01","2018-07-01","2018-10-01","2019-01-01","2019-04-01","2019-07-01","2019-10-01","2020-01-01","2020-04-01","2020-07-01","2020-10-01","2021-01-01","2021-04-01","2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01",{"$f":"IF(BT3,BT4,BT2)","v":"2032-04-01"},"2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01",{"$f":"IF(CC3,CC4,CC2)","v":"2034-07-01"},{"$f":"IF(CD3,CD4,CD2)","v":"2034-10-01"},{"$f":"IF(CE3,CE4,CE2)","v":"2035-01-01"},{"$f":"IF(CF3,CF4,CF2)","v":"2035-04-01"},{"$f":"IF(CG3,CG4,CG2)","v":"2035-07-01"},{"$f":"IF(CH3,CH4,CH2)","v":"2035-10-01"},{"$f":"IF(CI3,CI4,CI2)","v":"2036-01-01"},{"$f":"IF(CJ3,CJ4,CJ2)","v":"2036-04-01"},{"$f":"IF(CK3,CK4,CK2)","v":"2036-07-01"},{"$f":"IF(CL3,CL4,CL2)","v":"2036-10-01"},{"$f":"IF(CM3,CM4,CM2)","v":"2037-01-01"},{"$f":"IF(CN3,CN4,CN2)","v":"2037-04-01"},{"$f":"IF(CO3,CO4,CO2)","v":"2037-07-01"},{"$f":"IF(CP3,CP4,CP2)","v":"2037-10-01"},{"$f":"IF(CQ3,CQ4,CQ2)","v":"2038-01-01"},{"$f":"IF(CR3,CR4,CR2)","v":"2038-04-01"},{"$f":"IF(CS3,CS4,CS2)","v":"2038-07-01"},{"$f":"IF(CT3,CT4,CT2)","v":"2038-10-01"},{"$f":"IF(CU3,CU4,CU2)","v":"2039-01-01"},{"$f":"IF(CV3,CV4,CV2)","v":"2039-04-01"},{"$f":"IF(CW3,CW4,CW2)","v":"2039-07-01"},{"$f":"IF(CX3,CX4,CX2)","v":"2039-10-01"},{"$f":"IF(CY3,CY4,CY2)","v":"2040-01-01"},{"$f":"IF(CZ3,CZ4,CZ2)","v":"2040-04-01"},{"$f":"IF(DA3,DA4,DA2)","v":"2040-07-01"},{"$f":"IF(DB3,DB4,DB2)","v":"2040-10-01"},{"$f":"IF(DC3,DC4,DC2)","v":"2041-01-01"},{"$f":"IF(DD3,DD4,DD2)","v":"2041-04-01"},{"$f":"IF(DE3,DE4,DE2)","v":"2041-07-01"},{"$f":"IF(DF3,DF4,DF2)","v":"2041-10-01"},{"$f":"IF(DG3,DG4,DG2)","v":"2042-01-01"},{"$f":"IF(DH3,DH4,DH2)","v":"2042-04-01"},{"$f":"IF(DI3,DI4,DI2)","v":"2042-07-01"},{"$f":"IF(DJ3,DJ4,DJ2)","v":"2042-10-01"},{"$f":"IF(DK3,DK4,DK2)","v":"2043-01-01"},{"$f":"IF(DL3,DL4,DL2)","v":"2043-04-01"},{"$f":"IF(DM3,DM4,DM2)","v":"2043-07-01"},{"$f":"IF(DN3,DN4,DN2)","v":"2043-10-01"},{"$f":"IF(DO3,DO4,DO2)","v":"2044-01-01"},{"$f":"IF(DP3,DP4,DP2)","v":"2044-04-01"},{"$f":"IF(DQ3,DQ4,DQ2)","v":"2044-07-01"},{"$f":"IF(DR3,DR4,DR2)","v":"2044-10-01"},{"$f":"IF(DS3,DS4,DS2)","v":"2045-01-01"},{"$f":"IF(DT3,DT4,DT2)","v":"2045-04-01"},{"$f":"IF(DU3,DU4,DU2)","v":"2045-07-01"},{"$f":"IF(DV3,DV4,DV2)","v":"2045-10-01"},{"$f":"IF(DW3,DW4,DW2)","v":"2046-01-01"},{"$f":"IF(DX3,DX4,DX2)","v":"2046-04-01"},{"$f":"IF(DY3,DY4,DY2)","v":"2046-07-01"},{"$f":"IF(DZ3,DZ4,DZ2)","v":"2046-10-01"},{"$f":"IF(EA3,EA4,EA2)","v":"2047-01-01"},{"$f":"IF(EB3,EB4,EB2)","v":"2047-04-01"},{"$f":"IF(EC3,EC4,EC2)","v":"2047-07-01"},{"$f":"IF(ED3,ED4,ED2)","v":"2047-10-01"},{"$f":"IF(EE3,EE4,EE2)","v":"2048-01-01"},{"$f":"IF(EF3,EF4,EF2)","v":"2048-04-01"},{"$f":"IF(EG3,EG4,EG2)","v":"2048-07-01"},{"$f":"IF(EH3,EH4,EH2)","v":"2048-10-01"},{"$f":"IF(EI3,EI4,EI2)","v":"2049-01-01"},{"$f":"IF(EJ3,EJ4,EJ2)","v":"2049-04-01"},{"$f":"IF(EK3,EK4,EK2)","v":"2049-07-01"},{"$f":"IF(EL3,EL4,EL2)","v":"2049-10-01"},{"$f":"IF(EM3,EM4,EM2)","v":"2050-01-01"},{"$f":"IF(EN3,EN4,EN2)","v":"2050-04-01"},{"$f":"IF(EO3,EO4,EO2)","v":"2050-07-01"},{"$f":"IF(EP3,EP4,EP2)","v":"2050-10-01"},{"$f":"IF(EQ3,EQ4,EQ2)","v":"2051-01-01"},{"$f":"IF(ER3,ER4,ER2)","v":"2051-04-01"},{"$f":"IF(ES3,ES4,ES2)","v":"2051-07-01"},{"$f":"IF(ET3,ET4,ET2)","v":"2051-10-01"},{"$f":"IF(EU3,EU4,EU2)","v":"2052-01-01"},{"$f":"IF(EV3,EV4,EV2)","v":"2052-04-01"},{"$f":"IF(EW3,EW4,EW2)","v":"2052-07-01"},{"$f":"IF(EX3,EX4,EX2)","v":"2052-10-01"},{"$f":"IF(EY3,EY4,EY2)","v":"2053-01-01"},{"$f":"IF(EZ3,EZ4,EZ2)","v":"2053-04-01"},{"$f":"IF(FA3,FA4,FA2)","v":"2053-07-01"},{"$f":"IF(FB3,FB4,FB2)","v":"2053-10-01"},{"$f":"IF(FC3,FC4,FC2)","v":"2054-01-01"},{"$f":"IF(FD3,FD4,FD2)","v":"2054-04-01"},{"$f":"IF(FE3,FE4,FE2)","v":"2054-07-01"},{"$f":"IF(FF3,FF4,FF2)","v":"2054-10-01"},{"$f":"IF(FG3,FG4,FG2)","v":"2055-01-01"},{"$f":"IF(FH3,FH4,FH2)","v":"2055-04-01"},{"$f":"IF(FI3,FI4,FI2)","v":"2055-07-01"},{"$f":"IF(FJ3,FJ4,FJ2)","v":"2055-10-01"},{"$f":"IF(FK3,FK4,FK2)","v":"2056-01-01"},{"$f":"IF(FL3,FL4,FL2)","v":"2056-04-01"},{"$f":"IF(FM3,FM4,FM2)","v":"2056-07-01"},{"$f":"IF(FN3,FN4,FN2)","v":"2056-10-01"},{"$f":"IF(FO3,FO4,FO2)","v":"2057-01-01"},{"$f":"IF(FP3,FP4,FP2)","v":"2057-04-01"},{"$f":"IF(FQ3,FQ4,FQ2)","v":"2057-07-01"},{"$f":"IF(FR3,FR4,FR2)","v":"2057-10-01"},{"$f":"IF(FS3,FS4,FS2)","v":"2058-01-01"},{"$f":"IF(FT3,FT4,FT2)","v":"2058-04-01"},{"$f":"IF(FU3,FU4,FU2)","v":"2058-07-01"},{"$f":"IF(FV3,FV4,FV2)","v":"2058-10-01"},{"$f":"IF(FW3,FW4,FW2)","v":"2059-01-01"},{"$f":"IF(FX3,FX4,FX2)","v":"2059-04-01"},{"$f":"IF(FY3,FY4,FY2)","v":"2059-07-01"},{"$f":"IF(FZ3,FZ4,FZ2)","v":"2059-10-01"},{"$f":"IF(GA3,GA4,GA2)","v":"2060-01-01"},{"$f":"IF(GB3,GB4,GB2)","v":"2060-04-01"},{"$f":"IF(GC3,GC4,GC2)","v":"2060-07-01"},{"$f":"IF(GD3,GD4,GD2)","v":"2060-10-01"},{"$f":"IF(GE3,GE4,GE2)","v":"2061-01-01"},{"$f":"IF(GF3,GF4,GF2)","v":"2061-04-01"},{"$f":"IF(GG3,GG4,GG2)","v":"2061-07-01"},{"$f":"IF(GH3,GH4,GH2)","v":"2061-10-01"},{"$f":"IF(GI3,GI4,GI2)","v":"2062-01-01"},{"$f":"IF(GJ3,GJ4,GJ2)","v":"2062-04-01"},{"$f":"IF(GK3,GK4,GK2)","v":"2062-07-01"},{"$f":"IF(GL3,GL4,GL2)","v":"2062-10-01"},{"$f":"IF(GM3,GM4,GM2)","v":"2063-01-01"},{"$f":"IF(GN3,GN4,GN2)","v":"2063-04-01"},{"$f":"IF(GO3,GO4,GO2)","v":"2063-07-01"},{"$f":"IF(GP3,GP4,GP2)","v":"2063-10-01"},{"$f":"IF(GQ3,GQ4,GQ2)","v":"2064-01-01"},{"$f":"IF(GR3,GR4,GR2)","v":"2064-04-01"},{"$f":"IF(GS3,GS4,GS2)","v":"2064-07-01"},{"$f":"IF(GT3,GT4,GT2)","v":"2064-10-01"},{"$f":"IF(GU3,GU4,GU2)","v":"2065-01-01"},{"$f":"IF(GV3,GV4,GV2)","v":"2065-04-01"},{"$f":"IF(GW3,GW4,GW2)","v":"2065-07-01"},{"$f":"IF(GX3,GX4,GX2)","v":"2065-10-01"},{"$f":"IF(GY3,GY4,GY2)","v":"2066-01-01"},{"$f":"IF(GZ3,GZ4,GZ2)","v":"2066-04-01"},{"$f":"IF(HA3,HA4,HA2)","v":"2066-07-01"},{"$f":"IF(HB3,HB4,HB2)","v":"2066-10-01"},{"$f":"IF(HC3,HC4,HC2)","v":"2067-01-01"},{"$f":"IF(HD3,HD4,HD2)","v":"2067-04-01"},{"$f":"IF(HE3,HE4,HE2)","v":"2067-07-01"},{"$f":"IF(HF3,HF4,HF2)","v":"2067-10-01"},{"$f":"IF(HG3,HG4,HG2)","v":"2068-01-01"},{"$f":"IF(HH3,HH4,HH2)","v":"2068-04-01"},{"$f":"IF(HI3,HI4,HI2)","v":"2068-07-01"},{"$f":"IF(HJ3,HJ4,HJ2)","v":"2068-10-01"},{"$f":"IF(HK3,HK4,HK2)","v":"2069-01-01"},{"$f":"IF(HL3,HL4,HL2)","v":"2069-04-01"},{"$f":"IF(HM3,HM4,HM2)","v":"2069-07-01"},{"$f":"IF(HN3,HN4,HN2)","v":"2069-10-01"},{"$f":"IF(HO3,HO4,HO2)","v":"2070-01-01"},{"$f":"IF(HP3,HP4,HP2)","v":"2070-04-01"},{"$f":"IF(HQ3,HQ4,HQ2)","v":"2070-07-01"},{"$f":"IF(HR3,HR4,HR2)","v":"2070-10-01"},{"$f":"IF(HS3,HS4,HS2)","v":"2071-01-01"},{"$f":"IF(HT3,HT4,HT2)","v":"2071-04-01"},{"$f":"IF(HU3,HU4,HU2)","v":"2071-07-01"},{"$f":"IF(HV3,HV4,HV2)","v":"2071-10-01"},{"$f":"IF(HW3,HW4,HW2)","v":"2072-01-01"},{"$f":"IF(HX3,HX4,HX2)","v":"2072-04-01"},{"$f":"IF(HY3,HY4,HY2)","v":"2072-07-01"},{"$f":"IF(HZ3,HZ4,HZ2)","v":"2072-10-01"},{"$f":"IF(IA3,IA4,IA2)","v":"2073-01-01"},{"$f":"IF(IB3,IB4,IB2)","v":"2073-04-01"},{"$f":"IF(IC3,IC4,IC2)","v":"2073-07-01"},{"$f":"IF(ID3,ID4,ID2)","v":"2073-10-01"},{"$f":"IF(IE3,IE4,IE2)","v":"2074-01-01"},{"$f":"IF(IF3,IF4,IF2)","v":"2074-04-01"},{"$f":"IF(IG3,IG4,IG2)","v":"2074-07-01"},{"$f":"IF(IH3,IH4,IH2)","v":"2074-10-01"},{"$f":"IF(II3,II4,II2)","v":"2075-01-01"},{"$f":"IF(IJ3,IJ4,IJ2)","v":"2075-04-01"},{"$f":"IF(IK3,IK4,IK2)","v":"2075-07-01"},{"$f":"IF(IL3,IL4,IL2)","v":"2075-10-01"},{"$f":"IF(IM3,IM4,IM2)","v":"2076-01-01"},{"$f":"IF(IN3,IN4,IN2)","v":"2076-04-01"},{"$f":"IF(IO3,IO4,IO2)","v":"2076-07-01"},{"$f":"IF(IP3,IP4,IP2)","v":"2076-10-01"},{"$f":"IF(IQ3,IQ4,IQ2)","v":"2077-01-01"},{"$f":"IF(IR3,IR4,IR2)","v":"2077-04-01"},{"$f":"IF(IS3,IS4,IS2)","v":"2077-07-01"},{"$f":"IF(IT3,IT4,IT2)","v":"2077-10-01"},{"$f":"IF(IU3,IU4,IU2)","v":"2078-01-01"},{"$f":"IF(IV3,IV4,IV2)","v":"2078-04-01"},{"$f":"IF(IW3,IW4,IW2)","v":"2078-07-01"},{"$f":"IF(IX3,IX4,IX2)","v":"2078-10-01"},{"$f":"IF(IY3,IY4,IY2)","v":"2079-01-01"},{"$f":"IF(IZ3,IZ4,IZ2)","v":"2079-04-01"},{"$f":"IF(JA3,JA4,JA2)","v":"2079-07-01"},{"$f":"IF(JB3,JB4,JB2)","v":"2079-10-01"},{"$f":"IF(JC3,JC4,JC2)","v":"2080-01-01"},{"$f":"IF(JD3,JD4,JD2)","v":"2080-04-01"},{"$f":"IF(JE3,JE4,JE2)","v":"2080-07-01"},{"$f":"IF(JF3,JF4,JF2)","v":"2080-10-01"},{"$f":"IF(JG3,JG4,JG2)","v":"2081-01-01"},{"$f":"IF(JH3,JH4,JH2)","v":"2081-04-01"},{"$f":"IF(JI3,JI4,JI2)","v":"2081-07-01"},{"$f":"IF(JJ3,JJ4,JJ2)","v":"2081-10-01"},{"$f":"IF(JK3,JK4,JK2)","v":"2082-01-01"},{"$f":"IF(JL3,JL4,JL2)","v":"2082-04-01"},{"$f":"IF(JM3,JM4,JM2)","v":"2082-07-01"},{"$f":"IF(JN3,JN4,JN2)","v":"2082-10-01"},{"$f":"IF(JO3,JO4,JO2)","v":"2083-01-01"},{"$f":"IF(JP3,JP4,JP2)","v":"2083-04-01"},{"$f":"IF(JQ3,JQ4,JQ2)","v":"2083-07-01"},{"$f":"IF(JR3,JR4,JR2)","v":"2083-10-01"},{"$f":"IF(JS3,JS4,JS2)","v":"2084-01-01"},{"$f":"IF(JT3,JT4,JT2)","v":"2084-04-01"},{"$f":"IF(JU3,JU4,JU2)","v":"2084-07-01"},{"$f":"IF(JV3,JV4,JV2)","v":"2084-10-01"},{"$f":"IF(JW3,JW4,JW2)","v":"2085-01-01"},{"$f":"IF(JX3,JX4,JX2)","v":"2085-04-01"},{"$f":"IF(JY3,JY4,JY2)","v":"2085-07-01"},{"$f":"IF(JZ3,JZ4,JZ2)","v":"2085-10-01"},{"$f":"IF(KA3,KA4,KA2)","v":"2086-01-01"},{"$f":"IF(KB3,KB4,KB2)","v":"2086-04-01"},{"$f":"IF(KC3,KC4,KC2)","v":"2086-07-01"},{"$f":"IF(KD3,KD4,KD2)","v":"2086-10-01"},{"$f":"IF(KE3,KE4,KE2)","v":"2087-01-01"},{"$f":"IF(KF3,KF4,KF2)","v":"2087-04-01"},{"$f":"IF(KG3,KG4,KG2)","v":"2087-07-01"},{"$f":"IF(KH3,KH4,KH2)","v":"2087-10-01"},{"$f":"IF(KI3,KI4,KI2)","v":"2088-01-01"},{"$f":"IF(KJ3,KJ4,KJ2)","v":"2088-04-01"},{"$f":"IF(KK3,KK4,KK2)","v":"2088-07-01"},{"$f":"IF(KL3,KL4,KL2)","v":"2088-10-01"},{"$f":"IF(KM3,KM4,KM2)","v":"2089-01-01"},{"$f":"IF(KN3,KN4,KN2)","v":"2089-04-01"},{"$f":"IF(KO3,KO4,KO2)","v":"2089-07-01"},{"$f":"IF(KP3,KP4,KP2)","v":"2089-10-01"},{"$f":"IF(KQ3,KQ4,KQ2)","v":"2090-01-01"},{"$f":"IF(KR3,KR4,KR2)","v":"2090-04-01"},{"$f":"IF(KS3,KS4,KS2)","v":"2090-07-01"},{"$f":"IF(KT3,KT4,KT2)","v":"2090-10-01"},{"$f":"IF(KU3,KU4,KU2)","v":"2091-01-01"},{"$f":"IF(KV3,KV4,KV2)","v":"2091-04-01"},{"$f":"IF(KW3,KW4,KW2)","v":"2091-07-01"},{"$f":"IF(KX3,KX4,KX2)","v":"2091-10-01"},{"$f":"IF(KY3,KY4,KY2)","v":"2092-01-01"},{"$f":"IF(KZ3,KZ4,KZ2)","v":"2092-04-01"},{"$f":"IF(LA3,LA4,LA2)","v":"2092-07-01"},{"$f":"IF(LB3,LB4,LB2)","v":"2092-10-01"},{"$f":"IF(LC3,LC4,LC2)","v":"2093-01-01"},{"$f":"IF(LD3,LD4,LD2)","v":"2093-04-01"},{"$f":"IF(LE3,LE4,LE2)","v":"2093-07-01"},{"$f":"IF(LF3,LF4,LF2)","v":"2093-10-01"},{"$f":"IF(LG3,LG4,LG2)","v":"2094-01-01"},{"$f":"IF(LH3,LH4,LH2)","v":"2094-04-01"},{"$f":"IF(LI3,LI4,LI2)","v":"2094-07-01"},{"$f":"IF(LJ3,LJ4,LJ2)","v":"2094-10-01"},{"$f":"IF(LK3,LK4,LK2)","v":"2095-01-01"},{"$f":"IF(LL3,LL4,LL2)","v":"2095-04-01"},{"$f":"IF(LM3,LM4,LM2)","v":"2095-07-01"},{"$f":"IF(LN3,LN4,LN2)","v":"2095-10-01"},{"$f":"IF(LO3,LO4,LO2)","v":"2096-01-01"},{"$f":"IF(LP3,LP4,LP2)","v":"2096-04-01"},{"$f":"IF(LQ3,LQ4,LQ2)","v":"2096-07-01"},{"$f":"IF(LR3,LR4,LR2)","v":"2096-10-01"},{"$f":"IF(LS3,LS4,LS2)","v":"2097-01-01"},{"$f":"IF(LT3,LT4,LT2)","v":"2097-04-01"},{"$f":"IF(LU3,LU4,LU2)","v":"2097-07-01"},{"$f":"IF(LV3,LV4,LV2)","v":"2097-10-01"},{"$f":"IF(LW3,LW4,LW2)","v":"2098-01-01"},{"$f":"IF(LX3,LX4,LX2)","v":"2098-04-01"},{"$f":"IF(LY3,LY4,LY2)","v":"2098-07-01"},{"$f":"IF(LZ3,LZ4,LZ2)","v":"2098-10-01"},{"$f":"IF(MA3,MA4,MA2)","v":"2099-01-01"},{"$f":"IF(MB3,MB4,MB2)","v":"2099-04-01"},{"$f":"IF(MC3,MC4,MC2)","v":"2099-07-01"},{"$f":"IF(MD3,MD4,MD2)","v":"2099-10-01"},{"$f":"IF(ME3,ME4,ME2)","v":"2100-01-01"},{"$f":"IF(MF3,MF4,MF2)","v":"2100-04-01"},{"$f":"IF(MG3,MG4,MG2)","v":"2100-07-01"},{"$f":"IF(MH3,MH4,MH2)","v":"2100-10-01"},{"$f":"IF(MI3,MI4,MI2)","v":"2101-01-01"},{"$f":"IF(MJ3,MJ4,MJ2)","v":"2101-04-01"},{"$f":"IF(MK3,MK4,MK2)","v":"2101-07-01"},{"$f":"IF(ML3,ML4,ML2)","v":"2101-10-01"},{"$f":"IF(MM3,MM4,MM2)","v":"2102-01-01"},{"$f":"IF(MN3,MN4,MN2)","v":"2102-04-01"},{"$f":"IF(MO3,MO4,MO2)","v":"2102-07-01"},{"$f":"IF(MP3,MP4,MP2)","v":"2102-10-01"},{"$f":"IF(MQ3,MQ4,MQ2)","v":"2103-01-01"},{"$f":"IF(MR3,MR4,MR2)","v":"2103-04-01"},{"$f":"IF(MS3,MS4,MS2)","v":"2103-07-01"},{"$f":"IF(MT3,MT4,MT2)","v":"2103-10-01"},{"$f":"IF(MU3,MU4,MU2)","v":"2104-01-01"},{"$f":"IF(MV3,MV4,MV2)","v":"2104-04-01"},{"$f":"IF(MW3,MW4,MW2)","v":"2104-07-01"},{"$f":"IF(MX3,MX4,MX2)","v":"2104-10-01"},{"$f":"IF(MY3,MY4,MY2)","v":"2105-01-01"},{"$f":"IF(MZ3,MZ4,MZ2)","v":"2105-04-01"},{"$f":"IF(NA3,NA4,NA2)","v":"2105-07-01"},{"$f":"IF(NB3,NB4,NB2)","v":"2105-10-01"},{"$f":"IF(NC3,NC4,NC2)","v":"2106-01-01"},{"$f":"IF(ND3,ND4,ND2)","v":"2106-04-01"},{"$f":"IF(NE3,NE4,NE2)","v":"2106-07-01"},{"$f":"IF(NF3,NF4,NF2)","v":"2106-10-01"},{"$f":"IF(NG3,NG4,NG2)","v":"2107-01-01"},{"$f":"IF(NH3,NH4,NH2)","v":"2107-04-01"},{"$f":"IF(NI3,NI4,NI2)","v":"2107-07-01"},{"$f":"IF(NJ3,NJ4,NJ2)","v":"2107-10-01"},{"$f":"IF(NK3,NK4,NK2)","v":"2108-01-01"},{"$f":"IF(NL3,NL4,NL2)","v":"2108-04-01"},{"$f":"IF(NM3,NM4,NM2)","v":"2108-07-01"},{"$f":"IF(NN3,NN4,NN2)","v":"2108-10-01"},{"$f":"IF(NO3,NO4,NO2)","v":"2109-01-01"},{"$f":"IF(NP3,NP4,NP2)","v":"2109-04-01"},{"$f":"IF(NQ3,NQ4,NQ2)","v":"2109-07-01"},{"$f":"IF(NR3,NR4,NR2)","v":"2109-10-01"},{"$f":"IF(NS3,NS4,NS2)","v":"2110-01-01"},{"$f":"IF(NT3,NT4,NT2)","v":"2110-04-01"},{"$f":"IF(NU3,NU4,NU2)","v":"2110-07-01"},{"$f":"IF(NV3,NV4,NV2)","v":"2110-10-01"},{"$f":"IF(NW3,NW4,NW2)","v":"2111-01-01"},{"$f":"IF(NX3,NX4,NX2)","v":"2111-04-01"},{"$f":"IF(NY3,NY4,NY2)","v":"2111-07-01"},{"$f":"IF(NZ3,NZ4,NZ2)","v":"2111-10-01"},{"$f":"IF(OA3,OA4,OA2)","v":"2112-01-01"},{"$f":"IF(OB3,OB4,OB2)","v":"2112-04-01"},{"$f":"IF(OC3,OC4,OC2)","v":"2112-07-01"},{"$f":"IF(OD3,OD4,OD2)","v":"2112-10-01"},{"$f":"IF(OE3,OE4,OE2)","v":"2113-01-01"},{"$f":"IF(OF3,OF4,OF2)","v":"2113-04-01"},{"$f":"IF(OG3,OG4,OG2)","v":"2113-07-01"},{"$f":"IF(OH3,OH4,OH2)","v":"2113-10-01"},{"$f":"IF(OI3,OI4,OI2)","v":"2114-01-01"},{"$f":"IF(OJ3,OJ4,OJ2)","v":"2114-04-01"},{"$f":"IF(OK3,OK4,OK2)","v":"2114-07-01"},{"$f":"IF(OL3,OL4,OL2)","v":"2114-10-01"},{"$f":"IF(OM3,OM4,OM2)","v":"2115-01-01"},{"$f":"IF(ON3,ON4,ON2)","v":"2115-04-01"},{"$f":"IF(OO3,OO4,OO2)","v":"2115-07-01"},{"$f":"IF(OP3,OP4,OP2)","v":"2115-10-01"},{"$f":"IF(OQ3,OQ4,OQ2)","v":"2116-01-01"},{"$f":"IF(OR3,OR4,OR2)","v":"2116-04-01"},{"$f":"IF(OS3,OS4,OS2)","v":"2116-07-01"},{"$f":"IF(OT3,OT4,OT2)","v":"2116-10-01"},{"$f":"IF(OU3,OU4,OU2)","v":"2117-01-01"},{"$f":"IF(OV3,OV4,OV2)","v":"2117-04-01"},{"$f":"IF(OW3,OW4,OW2)","v":"2117-07-01"},{"$f":"IF(OX3,OX4,OX2)","v":"2117-10-01"}]
[null,"End of Month",null,null,null,null,{"$f":"EOMONTH(G5,-1)","v":"2016-12-31"},{"$f":"EOMONTH(H5,-1)","v":"2017-01-31"},"2017-02-28","2017-03-31","2017-04-30","2017-05-31","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",{"$f":"EOMONTH(BT5,-1)","v":"2032-03-31"},"2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31",{"$f":"EOMONTH(EF5,-1)","v":"2048-03-31"},"2048-06-30","2048-09-30","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","2056-09-30","2056-12-31","2057-03-31","2057-06-30","2057-09-30","2057-12-31","2058-03-31","2058-06-30","2058-09-30","2058-12-31","2059-03-31","2059-06-30","2059-09-30","2059-12-31","2060-03-31","2060-06-30","2060-09-30","2060-12-31","2061-03-31","2061-06-30","2061-09-30","2061-12-31","2062-03-31","2062-06-30","2062-09-30","2062-12-31","2063-03-31","2063-06-30","2063-09-30","2063-12-31",{"$f":"EOMONTH(GR5,-1)","v":"2064-03-31"},"2064-06-30","2064-09-30","2064-12-31","2065-03-31","2065-06-30","2065-09-30","2065-12-31","2066-03-31","2066-06-30","2066-09-30","2066-12-31","2067-03-31","2067-06-30","2067-09-30","2067-12-31","2068-03-31","2068-06-30","2068-09-30","2068-12-31","2069-03-31","2069-06-30","2069-09-30","2069-12-31","2070-03-31","2070-06-30","2070-09-30","2070-12-31","2071-03-31","2071-06-30","2071-09-30","2071-12-31","2072-03-31","2072-06-30","2072-09-30","2072-12-31","2073-03-31","2073-06-30","2073-09-30","2073-12-31","2074-03-31","2074-06-30","2074-09-30","2074-12-31","2075-03-31","2075-06-30","2075-09-30","2075-12-31","2076-03-31","2076-06-30","2076-09-30","2076-12-31","2077-03-31","2077-06-30","2077-09-30","2077-12-31","2078-03-31","2078-06-30","2078-09-30","2078-12-31","2079-03-31","2079-06-30","2079-09-30","2079-12-31",{"$f":"EOMONTH(JD5,-1)","v":"2080-03-31"},"2080-06-30","2080-09-30","2080-12-31","2081-03-31","2081-06-30","2081-09-30","2081-12-31","2082-03-31","2082-06-30","2082-09-30","2082-12-31","2083-03-31","2083-06-30","2083-09-30","2083-12-31","2084-03-31","2084-06-30","2084-09-30","2084-12-31","2085-03-31","2085-06-30","2085-09-30","2085-12-31","2086-03-31","2086-06-30","2086-09-30","2086-12-31","2087-03-31","2087-06-30","2087-09-30","2087-12-31","2088-03-31","2088-06-30","2088-09-30","2088-12-31","2089-03-31","2089-06-30","2089-09-30","2089-12-31","2090-03-31","2090-06-30","2090-09-30","2090-12-31","2091-03-31","2091-06-30","2091-09-30","2091-12-31","2092-03-31","2092-06-30","2092-09-30","2092-12-31","2093-03-31","2093-06-30","2093-09-30","2093-12-31","2094-03-31","2094-06-30","2094-09-30","2094-12-31","2095-03-31","2095-06-30","2095-09-30","2095-12-31",{"$f":"EOMONTH(LP5,-1)","v":"2096-03-31"},"2096-06-30","2096-09-30","2096-12-31","2097-03-31","2097-06-30","2097-09-30","2097-12-31","2098-03-31","2098-06-30","2098-09-30","2098-12-31","2099-03-31","2099-06-30","2099-09-30","2099-12-31","2100-03-31","2100-06-30","2100-09-30","2100-12-31","2101-03-31","2101-06-30","2101-09-30","2101-12-31","2102-03-31","2102-06-30","2102-09-30","2102-12-31","2103-03-31","2103-06-30","2103-09-30","2103-12-31","2104-03-31","2104-06-30","2104-09-30","2104-12-31","2105-03-31","2105-06-30","2105-09-30","2105-12-31","2106-03-31","2106-06-30","2106-09-30","2106-12-31","2107-03-31","2107-06-30","2107-09-30","2107-12-31","2108-03-31","2108-06-30","2108-09-30","2108-12-31","2109-03-31","2109-06-30","2109-09-30","2109-12-31","2110-03-31","2110-06-30","2110-09-30","2110-12-31","2111-03-31","2111-06-30","2111-09-30","2111-12-31",{"$f":"EOMONTH(OB5,-1)","v":"2112-03-31"},"2112-06-30","2112-09-30","2112-12-31","2113-03-31","2113-06-30","2113-09-30","2113-12-31","2114-03-31","2114-06-30","2114-09-30","2114-12-31","2115-03-31","2115-06-30","2115-09-30","2115-12-31","2116-03-31","2116-06-30","2116-09-30","2116-12-31","2117-03-31","2117-06-30","2117-09-30"]
[null,"Operation Switch",null,null,null,null,{"$f":"LOOKUP(G6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":53873},{"$f":"LOOKUP(H6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":53873},{"$f":"LOOKUP(I6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":53873},{"$f":"LOOKUP(J6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(K6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(L6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(M6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(N6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(O6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(P6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(Q6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(R6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(S6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(T6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(U6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(V6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(W6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(X6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(Y6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(Z6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AD6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AE6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AI6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AL6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AN6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AR6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AS6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AT6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AY6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(AZ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BD6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BE6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BI6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BL6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BN6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BR6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BS6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BT6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BY6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(BZ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CD6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CE6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CI6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CL6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CN6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CR6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CS6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CT6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CY6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(CZ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DD6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DE6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DI6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DL6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DN6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DR6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DS6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DT6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DY6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(DZ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(EA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(EB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":1},{"$f":"LOOKUP(EC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(ED6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EE6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EI6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EL6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EN6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(ER6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(ES6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(ET6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EY6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(EZ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FD6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FE6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FI6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FL6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FN6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FR6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FS6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FT6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FY6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(FZ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GD6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GE6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GI6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GL6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GN6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GR6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GS6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GT6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GY6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(GZ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HD6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HE6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HI6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HL6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HN6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HR6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HS6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HT6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HY6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(HZ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(ID6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IE6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(II6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IL6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IN6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IR6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IS6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IT6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IY6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(IZ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JD6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JE6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JI6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JL6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JN6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JR6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JS6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JT6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JY6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(JZ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KD6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KE6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KI6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KL6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KN6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KR6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KS6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KT6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KY6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(KZ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LD6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LE6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LI6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LL6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LN6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LR6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LS6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LT6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LY6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(LZ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MD6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(ME6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MI6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(ML6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MN6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MR6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MS6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MT6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MY6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(MZ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(ND6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NE6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NI6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NL6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NN6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NR6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NS6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NT6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NY6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(NZ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OA6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OB6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OC6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OD6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OE6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OF6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OG6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OH6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OI6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OJ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OK6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OL6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OM6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(ON6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OO6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OP6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OQ6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OR6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OS6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OT6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OU6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OV6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OW6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0},{"$f":"LOOKUP(OX6,'Quarterly Debt and Waterfall'!1:1,'Quarterly Debt and Waterfall'!4:4)","v":0}]
[]
["Free Cash Flow"]
[null,"Capital Expenditures",null,null,null,null,{"$f":"'Monthly Pre-COD'!H27","v":1541635.8530000001},{"$f":"'Monthly Pre-COD'!I27","v":3854089.6324999998},{"$f":"'Monthly Pre-COD'!J27","v":4624907.5589999994},{"$f":"'Monthly Pre-COD'!K27","v":3083271.7060000002},{"$f":"'Monthly Pre-COD'!L27","v":1541635.8530000001},{"$f":"'Monthly Pre-COD'!M27","v":770817.92650000239},{"$f":"'Monthly Pre-COD'!N27","v":0},{"$f":"'Monthly Pre-COD'!O27","v":0},{"$f":"'Monthly Pre-COD'!P27","v":0},{"$f":"'Monthly Pre-COD'!Q27","v":0},{"$f":"'Monthly Pre-COD'!R27","v":0},{"$f":"'Monthly Pre-COD'!S27","v":0},{"$f":"'Monthly Pre-COD'!T27","v":0},{"$f":"'Monthly Pre-COD'!U27","v":0},{"$f":"'Monthly Pre-COD'!V27","v":0},{"$f":"'Monthly Pre-COD'!W27","v":0},{"$f":"'Monthly Pre-COD'!X27","v":0},{"$f":"'Monthly Pre-COD'!Y27","v":0},{"$f":"'Monthly Pre-COD'!Z27","v":0},{"$f":"'Monthly Pre-COD'!AA27","v":0},{"$f":"'Monthly Pre-COD'!AB27","v":0},{"$f":"'Monthly Pre-COD'!AC27","v":0},{"$f":"'Monthly Pre-COD'!AD27","v":0},{"$f":"'Monthly Pre-COD'!AE27","v":0},{"$f":"'Monthly Pre-COD'!AF27","v":0},{"$f":"'Monthly Pre-COD'!AG27","v":0},{"$f":"'Monthly Pre-COD'!AH27","v":0},{"$f":"'Monthly Pre-COD'!AI27","v":0},{"$f":"'Monthly Pre-COD'!AJ27","v":0},{"$f":"'Monthly Pre-COD'!AK27","v":0},{"$f":"'Monthly Pre-COD'!AL27","v":0},{"$f":"'Monthly Pre-COD'!AM27","v":0},{"$f":"'Monthly Pre-COD'!AN27","v":0},{"$f":"'Monthly Pre-COD'!AO27","v":0},{"$f":"'Monthly Pre-COD'!AP27","v":0},{"$f":"'Monthly Pre-COD'!AQ27","v":0},{"$f":"'Monthly Pre-COD'!AR27","v":0},{"$f":"'Monthly Pre-COD'!AS27","v":0},{"$f":"'Monthly Pre-COD'!AT27","v":0},{"$f":"'Monthly Pre-COD'!AU27","v":0},{"$f":"'Monthly Pre-COD'!AV27","v":0},{"$f":"'Monthly Pre-COD'!AW27","v":0},{"$f":"'Monthly Pre-COD'!AX27","v":0},{"$f":"'Monthly Pre-COD'!AY27","v":0},{"$f":"'Monthly Pre-COD'!AZ27","v":0},{"$f":"'Monthly Pre-COD'!BA27","v":0},{"$f":"'Monthly Pre-COD'!BB27","v":0},{"$f":"'Monthly Pre-COD'!BC27","v":0},{"$f":"'Monthly Pre-COD'!BD27","v":0},{"$f":"'Monthly Pre-COD'!BE27","v":0},{"$f":"'Monthly Pre-COD'!BF27","v":0},{"$f":"'Monthly Pre-COD'!BG27","v":0},{"$f":"'Monthly Pre-COD'!BH27","v":0},{"$f":"'Monthly Pre-COD'!BI27","v":0},{"$f":"'Monthly Pre-COD'!BJ27","v":0},{"$f":"'Monthly Pre-COD'!BK27","v":0},{"$f":"'Monthly Pre-COD'!BL27","v":0},{"$f":"'Monthly Pre-COD'!BM27","v":0},{"$f":"'Monthly Pre-COD'!BN27","v":0},{"$f":"'Monthly Pre-COD'!BO27","v":0},{"$f":"'Monthly Pre-COD'!BP27","v":0},{"$f":"'Monthly Pre-COD'!BQ27","v":0},{"$f":"'Monthly Pre-COD'!BR27","v":0},{"$f":"'Monthly Pre-COD'!BS27","v":0},{"$f":"'Monthly Pre-COD'!BT27","v":0},{"$f":"'Monthly Pre-COD'!BU27","v":0},{"$f":"'Monthly Pre-COD'!BV27","v":0},{"$f":"'Monthly Pre-COD'!BW27","v":0},{"$f":"'Monthly Pre-COD'!BX27","v":0},{"$f":"'Monthly Pre-COD'!BY27","v":0},{"$f":"'Monthly Pre-COD'!BZ27","v":0},{"$f":"'Monthly Pre-COD'!CA27","v":0},{"$f":"'Monthly Pre-COD'!CB27","v":0},{"$f":"'Monthly Pre-COD'!CC27","v":0},{"$f":"'Monthly Pre-COD'!CD27","v":0},{"$f":"'Monthly Pre-COD'!CE27","v":0},{"$f":"'Monthly Pre-COD'!CF27","v":0},{"$f":"'Monthly Pre-COD'!CG27","v":0},{"$f":"'Monthly Pre-COD'!CH27","v":0},{"$f":"'Monthly Pre-COD'!CI27","v":0},{"$f":"'Monthly Pre-COD'!CJ27","v":0},{"$f":"'Monthly Pre-COD'!CK27","v":0},{"$f":"'Monthly Pre-COD'!CL27","v":0},{"$f":"'Monthly Pre-COD'!CM27","v":0},{"$f":"'Monthly Pre-COD'!CN27","v":0},{"$f":"'Monthly Pre-COD'!CO27","v":0},{"$f":"'Monthly Pre-COD'!CP27","v":0},{"$f":"'Monthly Pre-COD'!CQ27","v":0},{"$f":"'Monthly Pre-COD'!CR27","v":0},{"$f":"'Monthly Pre-COD'!CS27","v":0},{"$f":"'Monthly Pre-COD'!CT27","v":0},{"$f":"'Monthly Pre-COD'!CU27","v":0},{"$f":"'Monthly Pre-COD'!CV27","v":0},{"$f":"'Monthly Pre-COD'!CW27","v":0},{"$f":"'Monthly Pre-COD'!CX27","v":0},{"$f":"'Monthly Pre-COD'!CY27","v":0},{"$f":"'Monthly Pre-COD'!CZ27","v":0},{"$f":"'Monthly Pre-COD'!DA27","v":0},{"$f":"'Monthly Pre-COD'!DB27","v":0},{"$f":"'Monthly Pre-COD'!DC27","v":0},{"$f":"'Monthly Pre-COD'!DD27","v":0},{"$f":"'Monthly Pre-COD'!DE27","v":0},{"$f":"'Monthly Pre-COD'!DF27","v":0},{"$f":"'Monthly Pre-COD'!DG27","v":0},{"$f":"'Monthly Pre-COD'!DH27","v":0},{"$f":"'Monthly Pre-COD'!DI27","v":0},{"$f":"'Monthly Pre-COD'!DJ27","v":0},{"$f":"'Monthly Pre-COD'!DK27","v":0},{"$f":"'Monthly Pre-COD'!DL27","v":0},{"$f":"'Monthly Pre-COD'!DM27","v":0},{"$f":"'Monthly Pre-COD'!DN27","v":0},{"$f":"'Monthly Pre-COD'!DO27","v":0},{"$f":"'Monthly Pre-COD'!DP27","v":0},{"$f":"'Monthly Pre-COD'!DQ27","v":0},{"$f":"'Monthly Pre-COD'!DR27","v":0},{"$f":"'Monthly Pre-COD'!DS27","v":0},{"$f":"'Monthly Pre-COD'!DT27","v":0},{"$f":"'Monthly Pre-COD'!DU27","v":0},{"$f":"'Monthly Pre-COD'!DV27","v":0},{"$f":"'Monthly Pre-COD'!DW27","v":0},{"$f":"'Monthly Pre-COD'!DX27","v":0},{"$f":"'Monthly Pre-COD'!DY27","v":0},{"$f":"'Monthly Pre-COD'!DZ27","v":0},{"$f":"'Monthly Pre-COD'!EA27","v":0},{"$f":"'Monthly Pre-COD'!EB27","v":0},{"$f":"'Monthly Pre-COD'!EC27","v":0},{"$f":"'Monthly Pre-COD'!ED27","v":0},{"$f":"'Monthly Pre-COD'!EE27","v":0},{"$f":"'Monthly Pre-COD'!EF27","v":0},{"$f":"'Monthly Pre-COD'!EG27","v":0},{"$f":"'Monthly Pre-COD'!EH27","v":0},{"$f":"'Monthly Pre-COD'!EI27","v":0},{"$f":"'Monthly Pre-COD'!EJ27","v":0},{"$f":"'Monthly Pre-COD'!EK27","v":0},{"$f":"'Monthly Pre-COD'!EL27","v":0},{"$f":"'Monthly Pre-COD'!EM27","v":0},{"$f":"'Monthly Pre-COD'!EN27","v":0},{"$f":"'Monthly Pre-COD'!EO27","v":0},{"$f":"'Monthly Pre-COD'!EP27","v":0},{"$f":"'Monthly Pre-COD'!EQ27","v":0},{"$f":"'Monthly Pre-COD'!ER27","v":0},{"$f":"'Monthly Pre-COD'!ES27","v":0},{"$f":"'Monthly Pre-COD'!ET27","v":0},{"$f":"'Monthly Pre-COD'!EU27","v":0},{"$f":"'Monthly Pre-COD'!EV27","v":0},{"$f":"'Monthly Pre-COD'!EW27","v":0},{"$f":"'Monthly Pre-COD'!EX27","v":0},{"$f":"'Monthly Pre-COD'!EY27","v":0},{"$f":"'Monthly Pre-COD'!EZ27","v":0},{"$f":"'Monthly Pre-COD'!FA27","v":0},{"$f":"'Monthly Pre-COD'!FB27","v":0},{"$f":"'Monthly Pre-COD'!FC27","v":0},{"$f":"'Monthly Pre-COD'!FD27","v":0},{"$f":"'Monthly Pre-COD'!FE27","v":0},{"$f":"'Monthly Pre-COD'!FF27","v":0},{"$f":"'Monthly Pre-COD'!FG27","v":0},{"$f":"'Monthly Pre-COD'!FH27","v":0},{"$f":"'Monthly Pre-COD'!FI27","v":0},{"$f":"'Monthly Pre-COD'!FJ27","v":0},{"$f":"'Monthly Pre-COD'!FK27","v":0},{"$f":"'Monthly Pre-COD'!FL27","v":0},{"$f":"'Monthly Pre-COD'!FM27","v":0},{"$f":"'Monthly Pre-COD'!FN27","v":0},{"$f":"'Monthly Pre-COD'!FO27","v":0},{"$f":"'Monthly Pre-COD'!FP27","v":0},{"$f":"'Monthly Pre-COD'!FQ27","v":0},{"$f":"'Monthly Pre-COD'!FR27","v":0},{"$f":"'Monthly Pre-COD'!FS27","v":0},{"$f":"'Monthly Pre-COD'!FT27","v":0},{"$f":"'Monthly Pre-COD'!FU27","v":0},{"$f":"'Monthly Pre-COD'!FV27","v":0},{"$f":"'Monthly Pre-COD'!FW27","v":0},{"$f":"'Monthly Pre-COD'!FX27","v":0},{"$f":"'Monthly Pre-COD'!FY27","v":0},{"$f":"'Monthly Pre-COD'!FZ27","v":0},{"$f":"'Monthly Pre-COD'!GA27","v":0},{"$f":"'Monthly Pre-COD'!GB27","v":0},{"$f":"'Monthly Pre-COD'!GC27","v":0},{"$f":"'Monthly Pre-COD'!GD27","v":0},{"$f":"'Monthly Pre-COD'!GE27","v":0},{"$f":"'Monthly Pre-COD'!GF27","v":0},{"$f":"'Monthly Pre-COD'!GG27","v":0},{"$f":"'Monthly Pre-COD'!GH27","v":0},{"$f":"'Monthly Pre-COD'!GI27","v":0},{"$f":"'Monthly Pre-COD'!GJ27","v":0},{"$f":"'Monthly Pre-COD'!GK27","v":0},{"$f":"'Monthly Pre-COD'!GL27","v":0},{"$f":"'Monthly Pre-COD'!GM27","v":0},{"$f":"'Monthly Pre-COD'!GN27","v":0},{"$f":"'Monthly Pre-COD'!GO27","v":0},{"$f":"'Monthly Pre-COD'!GP27","v":0},{"$f":"'Monthly Pre-COD'!GQ27","v":0},{"$f":"'Monthly Pre-COD'!GR27","v":0},{"$f":"'Monthly Pre-COD'!GS27","v":0},{"$f":"'Monthly Pre-COD'!GT27","v":0},{"$f":"'Monthly Pre-COD'!GU27","v":0},{"$f":"'Monthly Pre-COD'!GV27","v":0},{"$f":"'Monthly Pre-COD'!GW27","v":0},{"$f":"'Monthly Pre-COD'!GX27","v":0},{"$f":"'Monthly Pre-COD'!GY27","v":0},{"$f":"'Monthly Pre-COD'!GZ27","v":0},{"$f":"'Monthly Pre-COD'!HA27","v":0},{"$f":"'Monthly Pre-COD'!HB27","v":0},{"$f":"'Monthly Pre-COD'!HC27","v":0},{"$f":"'Monthly Pre-COD'!HD27","v":0},{"$f":"'Monthly Pre-COD'!HE27","v":0},{"$f":"'Monthly Pre-COD'!HF27","v":0},{"$f":"'Monthly Pre-COD'!HG27","v":0},{"$f":"'Monthly Pre-COD'!HH27","v":0},{"$f":"'Monthly Pre-COD'!HI27","v":0},{"$f":"'Monthly Pre-COD'!HJ27","v":0},{"$f":"'Monthly Pre-COD'!HK27","v":0},{"$f":"'Monthly Pre-COD'!HL27","v":0},{"$f":"'Monthly Pre-COD'!HM27","v":0},{"$f":"'Monthly Pre-COD'!HN27","v":0},{"$f":"'Monthly Pre-COD'!HO27","v":0},{"$f":"'Monthly Pre-COD'!HP27","v":0},{"$f":"'Monthly Pre-COD'!HQ27","v":0},{"$f":"'Monthly Pre-COD'!HR27","v":0},{"$f":"'Monthly Pre-COD'!HS27","v":0},{"$f":"'Monthly Pre-COD'!HT27","v":0},{"$f":"'Monthly Pre-COD'!HU27","v":0},{"$f":"'Monthly Pre-COD'!HV27","v":0},{"$f":"'Monthly Pre-COD'!HW27","v":0},{"$f":"'Monthly Pre-COD'!HX27","v":0},{"$f":"'Monthly Pre-COD'!HY27","v":0},{"$f":"'Monthly Pre-COD'!HZ27","v":0},{"$f":"'Monthly Pre-COD'!IA27","v":0},{"$f":"'Monthly Pre-COD'!IB27","v":0},{"$f":"'Monthly Pre-COD'!IC27","v":0},{"$f":"'Monthly Pre-COD'!ID27","v":0},{"$f":"'Monthly Pre-COD'!IE27","v":0},{"$f":"'Monthly Pre-COD'!IF27","v":0},{"$f":"'Monthly Pre-COD'!IG27","v":0},{"$f":"'Monthly Pre-COD'!IH27","v":0},{"$f":"'Monthly Pre-COD'!II27","v":0},{"$f":"'Monthly Pre-COD'!IJ27","v":0},{"$f":"'Monthly Pre-COD'!IK27","v":0},{"$f":"'Monthly Pre-COD'!IL27","v":0},{"$f":"'Monthly Pre-COD'!IM27","v":0},{"$f":"'Monthly Pre-COD'!IN27","v":0},{"$f":"'Monthly Pre-COD'!IO27","v":0},{"$f":"'Monthly Pre-COD'!IP27","v":0},{"$f":"'Monthly Pre-COD'!IQ27","v":0},{"$f":"'Monthly Pre-COD'!IR27","v":0},{"$f":"'Monthly Pre-COD'!IS27","v":0},{"$f":"'Monthly Pre-COD'!IT27","v":0},{"$f":"'Monthly Pre-COD'!IU27","v":0},{"$f":"'Monthly Pre-COD'!IV27","v":0},{"$f":"'Monthly Pre-COD'!IW27","v":0},{"$f":"'Monthly Pre-COD'!IX27","v":0},{"$f":"'Monthly Pre-COD'!IY27","v":0},{"$f":"'Monthly Pre-COD'!IZ27","v":0},{"$f":"'Monthly Pre-COD'!JA27","v":0},{"$f":"'Monthly Pre-COD'!JB27","v":0},{"$f":"'Monthly Pre-COD'!JC27","v":0},{"$f":"'Monthly Pre-COD'!JD27","v":0},{"$f":"'Monthly Pre-COD'!JE27","v":0},{"$f":"'Monthly Pre-COD'!JF27","v":0},{"$f":"'Monthly Pre-COD'!JG27","v":0},{"$f":"'Monthly Pre-COD'!JH27","v":0},{"$f":"'Monthly Pre-COD'!JI27","v":0},{"$f":"'Monthly Pre-COD'!JJ27","v":0},{"$f":"'Monthly Pre-COD'!JK27","v":0},{"$f":"'Monthly Pre-COD'!JL27","v":0},{"$f":"'Monthly Pre-COD'!JM27","v":0},{"$f":"'Monthly Pre-COD'!JN27","v":0},{"$f":"'Monthly Pre-COD'!JO27","v":0},{"$f":"'Monthly Pre-COD'!JP27","v":0},{"$f":"'Monthly Pre-COD'!JQ27","v":0},{"$f":"'Monthly Pre-COD'!JR27","v":0},{"$f":"'Monthly Pre-COD'!JS27","v":0},{"$f":"'Monthly Pre-COD'!JT27","v":0},{"$f":"'Monthly Pre-COD'!JU27","v":0},{"$f":"'Monthly Pre-COD'!JV27","v":0},{"$f":"'Monthly Pre-COD'!JW27","v":0},{"$f":"'Monthly Pre-COD'!JX27","v":0},{"$f":"'Monthly Pre-COD'!JY27","v":0},{"$f":"'Monthly Pre-COD'!JZ27","v":0},{"$f":"'Monthly Pre-COD'!KA27","v":0},{"$f":"'Monthly Pre-COD'!KB27","v":0},{"$f":"'Monthly Pre-COD'!KC27","v":0},{"$f":"'Monthly Pre-COD'!KD27","v":0},{"$f":"'Monthly Pre-COD'!KE27","v":0},{"$f":"'Monthly Pre-COD'!KF27","v":0},{"$f":"'Monthly Pre-COD'!KG27","v":0},{"$f":"'Monthly Pre-COD'!KH27","v":0},{"$f":"'Monthly Pre-COD'!KI27","v":0},{"$f":"'Monthly Pre-COD'!KJ27","v":0},{"$f":"'Monthly Pre-COD'!KK27","v":0},{"$f":"'Monthly Pre-COD'!KL27","v":0},{"$f":"'Monthly Pre-COD'!KM27","v":0},{"$f":"'Monthly Pre-COD'!KN27","v":0},{"$f":"'Monthly Pre-COD'!KO27","v":0},{"$f":"'Monthly Pre-COD'!KP27","v":0},{"$f":"'Monthly Pre-COD'!KQ27","v":0},{"$f":"'Monthly Pre-COD'!KR27","v":0},{"$f":"'Monthly Pre-COD'!KS27","v":0},{"$f":"'Monthly Pre-COD'!KT27","v":0},{"$f":"'Monthly Pre-COD'!KU27","v":0},{"$f":"'Monthly Pre-COD'!KV27","v":0},{"$f":"'Monthly Pre-COD'!KW27","v":0},{"$f":"'Monthly Pre-COD'!KX27","v":0},{"$f":"'Monthly Pre-COD'!KY27","v":0},{"$f":"'Monthly Pre-COD'!KZ27","v":0},{"$f":"'Monthly Pre-COD'!LA27","v":0},{"$f":"'Monthly Pre-COD'!LB27","v":0},{"$f":"'Monthly Pre-COD'!LC27","v":0},{"$f":"'Monthly Pre-COD'!LD27","v":0},{"$f":"'Monthly Pre-COD'!LE27","v":0},{"$f":"'Monthly Pre-COD'!LF27","v":0},{"$f":"'Monthly Pre-COD'!LG27","v":0},{"$f":"'Monthly Pre-COD'!LH27","v":0},{"$f":"'Monthly Pre-COD'!LI27","v":0},{"$f":"'Monthly Pre-COD'!LJ27","v":0},{"$f":"'Monthly Pre-COD'!LK27","v":0},{"$f":"'Monthly Pre-COD'!LL27","v":0},{"$f":"'Monthly Pre-COD'!LM27","v":0},{"$f":"'Monthly Pre-COD'!LN27","v":0},{"$f":"'Monthly Pre-COD'!LO27","v":0},{"$f":"'Monthly Pre-COD'!LP27","v":0},{"$f":"'Monthly Pre-COD'!LQ27","v":0},{"$f":"'Monthly Pre-COD'!LR27","v":0},{"$f":"'Monthly Pre-COD'!LS27","v":0},{"$f":"'Monthly Pre-COD'!LT27","v":0},{"$f":"'Monthly Pre-COD'!LU27","v":0},{"$f":"'Monthly Pre-COD'!LV27","v":0},{"$f":"'Monthly Pre-COD'!LW27","v":0},{"$f":"'Monthly Pre-COD'!LX27","v":0},{"$f":"'Monthly Pre-COD'!LY27","v":0},{"$f":"'Monthly Pre-COD'!LZ27","v":0},{"$f":"'Monthly Pre-COD'!MA27","v":0},{"$f":"'Monthly Pre-COD'!MB27","v":0},{"$f":"'Monthly Pre-COD'!MC27","v":0},{"$f":"'Monthly Pre-COD'!MD27","v":0},{"$f":"'Monthly Pre-COD'!ME27","v":0},{"$f":"'Monthly Pre-COD'!MF27","v":0},{"$f":"'Monthly Pre-COD'!MG27","v":0},{"$f":"'Monthly Pre-COD'!MH27","v":0},{"$f":"'Monthly Pre-COD'!MI27","v":0},{"$f":"'Monthly Pre-COD'!MJ27","v":0},{"$f":"'Monthly Pre-COD'!MK27","v":0},{"$f":"'Monthly Pre-COD'!ML27","v":0},{"$f":"'Monthly Pre-COD'!MM27","v":0},{"$f":"'Monthly Pre-COD'!MN27","v":0},{"$f":"'Monthly Pre-COD'!MO27","v":0},{"$f":"'Monthly Pre-COD'!MP27","v":0},{"$f":"'Monthly Pre-COD'!MQ27","v":0},{"$f":"'Monthly Pre-COD'!MR27","v":0},{"$f":"'Monthly Pre-COD'!MS27","v":0},{"$f":"'Monthly Pre-COD'!MT27","v":0},{"$f":"'Monthly Pre-COD'!MU27","v":0},{"$f":"'Monthly Pre-COD'!MV27","v":0},{"$f":"'Monthly Pre-COD'!MW27","v":0},{"$f":"'Monthly Pre-COD'!MX27","v":0},{"$f":"'Monthly Pre-COD'!MY27","v":0},{"$f":"'Monthly Pre-COD'!MZ27","v":0},{"$f":"'Monthly Pre-COD'!NA27","v":0},{"$f":"'Monthly Pre-COD'!NB27","v":0},{"$f":"'Monthly Pre-COD'!NC27","v":0},{"$f":"'Monthly Pre-COD'!ND27","v":0},{"$f":"'Monthly Pre-COD'!NE27","v":0},{"$f":"'Monthly Pre-COD'!NF27","v":0},{"$f":"'Monthly Pre-COD'!NG27","v":0},{"$f":"'Monthly Pre-COD'!NH27","v":0},{"$f":"'Monthly Pre-COD'!NI27","v":0},{"$f":"'Monthly Pre-COD'!NJ27","v":0},{"$f":"'Monthly Pre-COD'!NK27","v":0},{"$f":"'Monthly Pre-COD'!NL27","v":0},{"$f":"'Monthly Pre-COD'!NM27","v":0},{"$f":"'Monthly Pre-COD'!NN27","v":0},{"$f":"'Monthly Pre-COD'!NO27","v":0},{"$f":"'Monthly Pre-COD'!NP27","v":0},{"$f":"'Monthly Pre-COD'!NQ27","v":0},{"$f":"'Monthly Pre-COD'!NR27","v":0},{"$f":"'Monthly Pre-COD'!NS27","v":0},{"$f":"'Monthly Pre-COD'!NT27","v":0},{"$f":"'Monthly Pre-COD'!NU27","v":0},{"$f":"'Monthly Pre-COD'!NV27","v":0},{"$f":"'Monthly Pre-COD'!NW27","v":0},{"$f":"'Monthly Pre-COD'!NX27","v":0},{"$f":"'Monthly Pre-COD'!NY27","v":0},{"$f":"'Monthly Pre-COD'!NZ27","v":0},{"$f":"'Monthly Pre-COD'!OA27","v":0},{"$f":"'Monthly Pre-COD'!OB27","v":0},{"$f":"'Monthly Pre-COD'!OC27","v":0},{"$f":"'Monthly Pre-COD'!OD27","v":0},{"$f":"'Monthly Pre-COD'!OE27","v":0},{"$f":"'Monthly Pre-COD'!OF27","v":0},{"$f":"'Monthly Pre-COD'!OG27","v":0},{"$f":"'Monthly Pre-COD'!OH27","v":0},{"$f":"'Monthly Pre-COD'!OI27","v":0},{"$f":"'Monthly Pre-COD'!OJ27","v":0},{"$f":"'Monthly Pre-COD'!OK27","v":0},{"$f":"'Monthly Pre-COD'!OL27","v":0},{"$f":"'Monthly Pre-COD'!OM27","v":0},{"$f":"'Monthly Pre-COD'!ON27","v":0},{"$f":"'Monthly Pre-COD'!OO27","v":0},{"$f":"'Monthly Pre-COD'!OP27","v":0},{"$f":"'Monthly Pre-COD'!OQ27","v":0},{"$f":"'Monthly Pre-COD'!OR27","v":0},{"$f":"'Monthly Pre-COD'!OS27","v":0},{"$f":"'Monthly Pre-COD'!OT27","v":0},{"$f":"'Monthly Pre-COD'!OU27","v":0},{"$f":"'Monthly Pre-COD'!OV27","v":0},{"$f":"'Monthly Pre-COD'!OW27","v":0},{"$f":"'Monthly Pre-COD'!OX27","v":0},{"$f":"'Monthly Pre-COD'!OY27","v":0}]
[null,"EBITDA",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":105003.65371253336},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":314852.10558728565},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":314612.89431669796},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":319981.77760171157},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":319577.84463275794},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":319010.38198603096},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":318766.34239007474},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":321463.63178095524},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":321052.54527607898},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":320475.62794304296},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":320226.66256508155},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":325443.15839271387},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":325024.78262965777},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":324438.2371080739},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":324184.24652437132},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":326755.13036239537},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":326329.3269675473},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":325732.97642936837},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":325473.85920938459},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":330537.62698504794},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":330104.25488125801},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":329497.91910816595},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":329233.57177405083},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":334214.30596936389},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":333773.22132273967},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":333156.71664044331},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":332887.03362571297},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":337784.64399323973},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":337335.70015889907},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":336708.83937016909},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":336433.71297754819},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":341248.10750081274},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":340791.1549675737},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":340153.74728399143},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":339873.06764240447},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":342106.77514048631},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":341641.66147447529},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":340993.51244687027},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":340707.16746756493},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":345367.92227782594},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":134818.85206498054},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":344235.40351253329},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":343943.27884431812},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":348520.53079857491},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":348038.62558602291},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":347368.39552400709},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":347070.37450758531},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":351564.02416174504},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":351073.48239803559},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":350391.90496417449},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":350087.86858555669},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":354497.81454732851},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":353998.47152149468},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":353305.336900906},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":352995.16374388203},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":357321.30263484037},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":356812.99041427008},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":356108.08476297243},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":355791.65096062422},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":362452.80309362477},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":361935.35046071699},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":361218.45582767122},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":360895.63501290674},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":365040.76621418918},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":364513.99860177241},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":363784.89284943091},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":363455.55610451987},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":367516.55779246206},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":366980.29721795057},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":366238.75394128601},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":365902.76974637673},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":369879.53020377853},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":369333.59520204295},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":368579.38364602847},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":368236.61782662576},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":374495.64776871086},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":373939.85332363728},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":373172.73829914903},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":372823.05397253204},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":376617.91275217227},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":165976.43022688566},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":375271.81202499894},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":374915.06954555726},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":378625.33864944894},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":378049.25571517466},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":377255.61001982249},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":376891.66692328901},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":382844.62442433496},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":382258.10498787201},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":381450.82278683723},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":381079.53373339557},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":384607.18367677147},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":384010.02780655125},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":383188.85530076025},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":382810.0720170032},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":388554.0112280536},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":387946.01507875661},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":387110.69358984299},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":386724.26480956038},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":383204.27464273421},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":382585.23037843744},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":381735.49625454441},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":381341.26765831508},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":377814.51175292552},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":377184.20746875182},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":376319.79198853986},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":375917.60614210443},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":372383.95149423368},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":371742.1711364747},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":370862.80041130167},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":370452.49670269166},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":366911.80770743941},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":366258.33099212276},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":365363.72586636245},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":364945.14044176042},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":361397.27884271118},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":360731.88117258204},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":359821.7571220469},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":359394.7228203516},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":355839.54765806592},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":236986.87463094591},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0}]
[null,"Net Cash Flow",null,null,null,null,{"$f":"G11-G10","v":-1541635.8530000001},{"$f":"H11-H10","v":-3854089.6324999998},-4624907.5589999994,-3083271.7060000002,-1541635.8530000001,-770817.92650000239,105003.65371253336,314852.10558728565,314612.89431669796,319981.77760171157,319577.84463275794,319010.38198603096,318766.34239007474,321463.63178095524,321052.54527607898,320475.62794304296,320226.66256508155,325443.15839271387,325024.78262965777,324438.2371080739,324184.24652437132,326755.13036239537,326329.3269675473,325732.97642936837,325473.85920938459,330537.62698504794,330104.25488125801,329497.91910816595,329233.57177405083,334214.30596936389,333773.22132273967,333156.71664044331,332887.03362571297,337784.64399323973,337335.70015889907,336708.83937016909,336433.71297754819,341248.10750081274,340791.1549675737,340153.74728399143,339873.06764240447,342106.77514048631,341641.66147447529,340993.51244687027,340707.16746756493,345367.92227782594,134818.85206498054,344235.40351253329,343943.27884431812,348520.53079857491,348038.62558602291,347368.39552400709,347070.37450758531,351564.02416174504,351073.48239803559,350391.90496417449,350087.86858555669,354497.81454732851,353998.47152149468,353305.336900906,352995.16374388203,357321.30263484037,356812.99041427008,356108.08476297243,355791.65096062422,{"$f":"BT11-BT10","v":362452.80309362477},361935.35046071699,361218.45582767122,360895.63501290674,365040.76621418918,364513.99860177241,363784.89284943091,363455.55610451987,367516.55779246206,366980.29721795057,366238.75394128601,365902.76974637673,369879.53020377853,369333.59520204295,368579.38364602847,368236.61782662576,374495.64776871086,373939.85332363728,373172.73829914903,372823.05397253204,376617.91275217227,165976.43022688566,375271.81202499894,374915.06954555726,378625.33864944894,378049.25571517466,377255.61001982249,376891.66692328901,382844.62442433496,382258.10498787201,381450.82278683723,381079.53373339557,384607.18367677147,384010.02780655125,383188.85530076025,382810.0720170032,388554.0112280536,387946.01507875661,387110.69358984299,386724.26480956038,383204.27464273421,382585.23037843744,381735.49625454441,381341.26765831508,377814.51175292552,377184.20746875182,376319.79198853986,375917.60614210443,372383.95149423368,371742.1711364747,370862.80041130167,370452.49670269166,366911.80770743941,366258.33099212276,365363.72586636245,364945.14044176042,361397.27884271118,360731.88117258204,359821.7571220469,359394.7228203516,355839.54765806592,236986.87463094591,0,0,{"$f":"EF11-EF10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR11-GR10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD11-JD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP11-LP10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB11-OB10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Project IRR Pre-tax",null,null,{"$f":"XIRR(G12:OX12,G5:OX5)","v":8.0199870467186005E-2}]
[null,"Less Padding",null,null,null,null,null,{"$f":"'Project Budget Detail'!E42+'Project Budget Detail'!E31+'Project Budget Detail'!E39","v":2630120}]
[null,"Net Cash Flow without Padding",null,null,null,null,{"$f":"G11-G10+G15","v":-1541635.8530000001},-1223969.6324999998,-4624907.5589999994,-3083271.7060000002,-1541635.8530000001,-770817.92650000239,105003.65371253336,314852.10558728565,314612.89431669796,319981.77760171157,319577.84463275794,319010.38198603096,318766.34239007474,321463.63178095524,321052.54527607898,320475.62794304296,320226.66256508155,325443.15839271387,325024.78262965777,324438.2371080739,324184.24652437132,326755.13036239537,326329.3269675473,325732.97642936837,325473.85920938459,330537.62698504794,330104.25488125801,329497.91910816595,329233.57177405083,334214.30596936389,333773.22132273967,333156.71664044331,332887.03362571297,337784.64399323973,337335.70015889907,336708.83937016909,336433.71297754819,341248.10750081274,340791.1549675737,340153.74728399143,339873.06764240447,342106.77514048631,341641.66147447529,340993.51244687027,340707.16746756493,345367.92227782594,134818.85206498054,344235.40351253329,343943.27884431812,348520.53079857491,348038.62558602291,347368.39552400709,347070.37450758531,351564.02416174504,351073.48239803559,350391.90496417449,350087.86858555669,354497.81454732851,353998.47152149468,353305.336900906,352995.16374388203,357321.30263484037,356812.99041427008,356108.08476297243,{"$f":"BS11-BS10+BS15","v":355791.65096062422},362452.80309362477,361935.35046071699,361218.45582767122,360895.63501290674,365040.76621418918,364513.99860177241,363784.89284943091,363455.55610451987,367516.55779246206,366980.29721795057,366238.75394128601,365902.76974637673,369879.53020377853,369333.59520204295,368579.38364602847,368236.61782662576,374495.64776871086,373939.85332363728,373172.73829914903,372823.05397253204,376617.91275217227,165976.43022688566,375271.81202499894,374915.06954555726,378625.33864944894,378049.25571517466,377255.61001982249,376891.66692328901,382844.62442433496,382258.10498787201,381450.82278683723,381079.53373339557,384607.18367677147,384010.02780655125,383188.85530076025,382810.0720170032,388554.0112280536,387946.01507875661,387110.69358984299,386724.26480956038,383204.27464273421,382585.23037843744,381735.49625454441,381341.26765831508,377814.51175292552,377184.20746875182,376319.79198853986,375917.60614210443,372383.95149423368,371742.1711364747,370862.80041130167,370452.49670269166,366911.80770743941,366258.33099212276,365363.72586636245,364945.14044176042,361397.27884271118,360731.88117258204,359821.7571220469,359394.7228203516,355839.54765806592,236986.87463094591,0,{"$f":"EE11-EE10+EE15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ11-GQ10+GQ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC11-JC10+JC15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LO11-LO10+LO15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OA11-OA10+OA15","v":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,"Project IRR Adjusted",null,null,{"$f":"XIRR(G16:OX16,G5:OX5)","v":0.10100749135017395}]
[]
[null,"Interest Rate"]
[null,"Target DSCR"]
[null,"DSRA Funded Switch"]
[]
["Pre-COD Sources and Uses"]
[null,"Construction Expediture",null,null,null,null,{"$f":"G10","v":1541635.8530000001},{"$f":"H10","v":3854089.6324999998},4624907.5589999994,3083271.7060000002,1541635.8530000001,770817.92650000239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest During Construction",null,null,null,null,{"$f":"'Monthly Pre-COD'!H53","v":0},{"$f":"'Monthly Pre-COD'!I53","v":516.48822265437832},{"$f":"'Monthly Pre-COD'!J53","v":727.43404420500826},{"$f":"'Monthly Pre-COD'!K53","v":15080.558566276441},{"$f":"'Monthly Pre-COD'!L53","v":24693.126161515436},{"$f":"'Monthly Pre-COD'!M53","v":29552.416335501654},{"$f":"'Monthly Pre-COD'!N53","v":0},{"$f":"'Monthly Pre-COD'!O53","v":0},{"$f":"'Monthly Pre-COD'!P53","v":0},{"$f":"'Monthly Pre-COD'!Q53","v":0},{"$f":"'Monthly Pre-COD'!R53","v":0},{"$f":"'Monthly Pre-COD'!S53","v":0},{"$f":"'Monthly Pre-COD'!T53","v":0},{"$f":"'Monthly Pre-COD'!U53","v":0},{"$f":"'Monthly Pre-COD'!V53","v":0},{"$f":"'Monthly Pre-COD'!W53","v":0},{"$f":"'Monthly Pre-COD'!X53","v":0},{"$f":"'Monthly Pre-COD'!Y53","v":0},{"$f":"'Monthly Pre-COD'!Z53","v":0},{"$f":"'Monthly Pre-COD'!AA53","v":0},{"$f":"'Monthly Pre-COD'!AB53","v":0},{"$f":"'Monthly Pre-COD'!AC53","v":0},{"$f":"'Monthly Pre-COD'!AD53","v":0},{"$f":"'Monthly Pre-COD'!AE53","v":0},{"$f":"'Monthly Pre-COD'!AF53","v":0},{"$f":"'Monthly Pre-COD'!AG53","v":0},{"$f":"'Monthly Pre-COD'!AH53","v":0},{"$f":"'Monthly Pre-COD'!AI53","v":0},{"$f":"'Monthly Pre-COD'!AJ53","v":0},{"$f":"'Monthly Pre-COD'!AK53","v":0},{"$f":"'Monthly Pre-COD'!AL53","v":0},{"$f":"'Monthly Pre-COD'!AM53","v":0},{"$f":"'Monthly Pre-COD'!AN53","v":0},{"$f":"'Monthly Pre-COD'!AO53","v":0},{"$f":"'Monthly Pre-COD'!AP53","v":0},{"$f":"'Monthly Pre-COD'!AQ53","v":0},{"$f":"'Monthly Pre-COD'!AR53","v":0},{"$f":"'Monthly Pre-COD'!AS53","v":0},{"$f":"'Monthly Pre-COD'!AT53","v":0},{"$f":"'Monthly Pre-COD'!AU53","v":0},{"$f":"'Monthly Pre-COD'!AV53","v":0},{"$f":"'Monthly Pre-COD'!AW53","v":0},{"$f":"'Monthly Pre-COD'!AX53","v":0},{"$f":"'Monthly Pre-COD'!AY53","v":0},{"$f":"'Monthly Pre-COD'!AZ53","v":0},{"$f":"'Monthly Pre-COD'!BA53","v":0},{"$f":"'Monthly Pre-COD'!BB53","v":0},{"$f":"'Monthly Pre-COD'!BC53","v":0},{"$f":"'Monthly Pre-COD'!BD53","v":0},{"$f":"'Monthly Pre-COD'!BE53","v":0},{"$f":"'Monthly Pre-COD'!BF53","v":0},{"$f":"'Monthly Pre-COD'!BG53","v":0},{"$f":"'Monthly Pre-COD'!BH53","v":0},{"$f":"'Monthly Pre-COD'!BI53","v":0},{"$f":"'Monthly Pre-COD'!BJ53","v":0},{"$f":"'Monthly Pre-COD'!BK53","v":0},{"$f":"'Monthly Pre-COD'!BL53","v":0},{"$f":"'Monthly Pre-COD'!BM53","v":0},{"$f":"'Monthly Pre-COD'!BN53","v":0},{"$f":"'Monthly Pre-COD'!BO53","v":0},{"$f":"'Monthly Pre-COD'!BP53","v":0},{"$f":"'Monthly Pre-COD'!BQ53","v":0},{"$f":"'Monthly Pre-COD'!BR53","v":0},{"$f":"'Monthly Pre-COD'!BS53","v":0},{"$f":"'Monthly Pre-COD'!BT53","v":0},{"$f":"'Monthly Pre-COD'!BU53","v":0},{"$f":"'Monthly Pre-COD'!BV53","v":0},{"$f":"'Monthly Pre-COD'!BW53","v":0},{"$f":"'Monthly Pre-COD'!BX53","v":0},{"$f":"'Monthly Pre-COD'!BY53","v":0},{"$f":"'Monthly Pre-COD'!BZ53","v":0},{"$f":"'Monthly Pre-COD'!CA53","v":0},{"$f":"'Monthly Pre-COD'!CB53","v":0},{"$f":"'Monthly Pre-COD'!CC53","v":0},{"$f":"'Monthly Pre-COD'!CD53","v":0},{"$f":"'Monthly Pre-COD'!CE53","v":0},{"$f":"'Monthly Pre-COD'!CF53","v":0},{"$f":"'Monthly Pre-COD'!CG53","v":0},{"$f":"'Monthly Pre-COD'!CH53","v":0},{"$f":"'Monthly Pre-COD'!CI53","v":0},{"$f":"'Monthly Pre-COD'!CJ53","v":0},{"$f":"'Monthly Pre-COD'!CK53","v":0},{"$f":"'Monthly Pre-COD'!CL53","v":0},{"$f":"'Monthly Pre-COD'!CM53","v":0},{"$f":"'Monthly Pre-COD'!CN53","v":0},{"$f":"'Monthly Pre-COD'!CO53","v":0},{"$f":"'Monthly Pre-COD'!CP53","v":0},{"$f":"'Monthly Pre-COD'!CQ53","v":0},{"$f":"'Monthly Pre-COD'!CR53","v":0},{"$f":"'Monthly Pre-COD'!CS53","v":0},{"$f":"'Monthly Pre-COD'!CT53","v":0},{"$f":"'Monthly Pre-COD'!CU53","v":0},{"$f":"'Monthly Pre-COD'!CV53","v":0},{"$f":"'Monthly Pre-COD'!CW53","v":0},{"$f":"'Monthly Pre-COD'!CX53","v":0},{"$f":"'Monthly Pre-COD'!CY53","v":0},{"$f":"'Monthly Pre-COD'!CZ53","v":0},{"$f":"'Monthly Pre-COD'!DA53","v":0},{"$f":"'Monthly Pre-COD'!DB53","v":0},{"$f":"'Monthly Pre-COD'!DC53","v":0},{"$f":"'Monthly Pre-COD'!DD53","v":0},{"$f":"'Monthly Pre-COD'!DE53","v":0},{"$f":"'Monthly Pre-COD'!DF53","v":0},{"$f":"'Monthly Pre-COD'!DG53","v":0},{"$f":"'Monthly Pre-COD'!DH53","v":0},{"$f":"'Monthly Pre-COD'!DI53","v":0},{"$f":"'Monthly Pre-COD'!DJ53","v":0},{"$f":"'Monthly Pre-COD'!DK53","v":0},{"$f":"'Monthly Pre-COD'!DL53","v":0},{"$f":"'Monthly Pre-COD'!DM53","v":0},{"$f":"'Monthly Pre-COD'!DN53","v":0},{"$f":"'Monthly Pre-COD'!DO53","v":0},{"$f":"'Monthly Pre-COD'!DP53","v":0},{"$f":"'Monthly Pre-COD'!DQ53","v":0},{"$f":"'Monthly Pre-COD'!DR53","v":0},{"$f":"'Monthly Pre-COD'!DS53","v":0},{"$f":"'Monthly Pre-COD'!DT53","v":0},{"$f":"'Monthly Pre-COD'!DU53","v":0},{"$f":"'Monthly Pre-COD'!DV53","v":0},{"$f":"'Monthly Pre-COD'!DW53","v":0},{"$f":"'Monthly Pre-COD'!DX53","v":0},{"$f":"'Monthly Pre-COD'!DY53","v":0},{"$f":"'Monthly Pre-COD'!DZ53","v":0},{"$f":"'Monthly Pre-COD'!EA53","v":0},{"$f":"'Monthly Pre-COD'!EB53","v":0},{"$f":"'Monthly Pre-COD'!EC53","v":0},{"$f":"'Monthly Pre-COD'!ED53","v":0},{"$f":"'Monthly Pre-COD'!EE53","v":0},{"$f":"'Monthly Pre-COD'!EF53","v":0},{"$f":"'Monthly Pre-COD'!EG53","v":0},{"$f":"'Monthly Pre-COD'!EH53","v":0},{"$f":"'Monthly Pre-COD'!EI53","v":0},{"$f":"'Monthly Pre-COD'!EJ53","v":0},{"$f":"'Monthly Pre-COD'!EK53","v":0},{"$f":"'Monthly Pre-COD'!EL53","v":0},{"$f":"'Monthly Pre-COD'!EM53","v":0},{"$f":"'Monthly Pre-COD'!EN53","v":0},{"$f":"'Monthly Pre-COD'!EO53","v":0},{"$f":"'Monthly Pre-COD'!EP53","v":0},{"$f":"'Monthly Pre-COD'!EQ53","v":0},{"$f":"'Monthly Pre-COD'!ER53","v":0},{"$f":"'Monthly Pre-COD'!ES53","v":0},{"$f":"'Monthly Pre-COD'!ET53","v":0},{"$f":"'Monthly Pre-COD'!EU53","v":0},{"$f":"'Monthly Pre-COD'!EV53","v":0},{"$f":"'Monthly Pre-COD'!EW53","v":0},{"$f":"'Monthly Pre-COD'!EX53","v":0},{"$f":"'Monthly Pre-COD'!EY53","v":0},{"$f":"'Monthly Pre-COD'!EZ53","v":0},{"$f":"'Monthly Pre-COD'!FA53","v":0},{"$f":"'Monthly Pre-COD'!FB53","v":0},{"$f":"'Monthly Pre-COD'!FC53","v":0},{"$f":"'Monthly Pre-COD'!FD53","v":0},{"$f":"'Monthly Pre-COD'!FE53","v":0},{"$f":"'Monthly Pre-COD'!FF53","v":0},{"$f":"'Monthly Pre-COD'!FG53","v":0},{"$f":"'Monthly Pre-COD'!FH53","v":0},{"$f":"'Monthly Pre-COD'!FI53","v":0},{"$f":"'Monthly Pre-COD'!FJ53","v":0},{"$f":"'Monthly Pre-COD'!FK53","v":0},{"$f":"'Monthly Pre-COD'!FL53","v":0},{"$f":"'Monthly Pre-COD'!FM53","v":0},{"$f":"'Monthly Pre-COD'!FN53","v":0},{"$f":"'Monthly Pre-COD'!FO53","v":0},{"$f":"'Monthly Pre-COD'!FP53","v":0},{"$f":"'Monthly Pre-COD'!FQ53","v":0},{"$f":"'Monthly Pre-COD'!FR53","v":0},{"$f":"'Monthly Pre-COD'!FS53","v":0},{"$f":"'Monthly Pre-COD'!FT53","v":0},{"$f":"'Monthly Pre-COD'!FU53","v":0},{"$f":"'Monthly Pre-COD'!FV53","v":0},{"$f":"'Monthly Pre-COD'!FW53","v":0},{"$f":"'Monthly Pre-COD'!FX53","v":0},{"$f":"'Monthly Pre-COD'!FY53","v":0},{"$f":"'Monthly Pre-COD'!FZ53","v":0},{"$f":"'Monthly Pre-COD'!GA53","v":0},{"$f":"'Monthly Pre-COD'!GB53","v":0},{"$f":"'Monthly Pre-COD'!GC53","v":0},{"$f":"'Monthly Pre-COD'!GD53","v":0},{"$f":"'Monthly Pre-COD'!GE53","v":0},{"$f":"'Monthly Pre-COD'!GF53","v":0},{"$f":"'Monthly Pre-COD'!GG53","v":0},{"$f":"'Monthly Pre-COD'!GH53","v":0},{"$f":"'Monthly Pre-COD'!GI53","v":0},{"$f":"'Monthly Pre-COD'!GJ53","v":0},{"$f":"'Monthly Pre-COD'!GK53","v":0},{"$f":"'Monthly Pre-COD'!GL53","v":0},{"$f":"'Monthly Pre-COD'!GM53","v":0},{"$f":"'Monthly Pre-COD'!GN53","v":0},{"$f":"'Monthly Pre-COD'!GO53","v":0},{"$f":"'Monthly Pre-COD'!GP53","v":0},{"$f":"'Monthly Pre-COD'!GQ53","v":0},{"$f":"'Monthly Pre-COD'!GR53","v":0},{"$f":"'Monthly Pre-COD'!GS53","v":0},{"$f":"'Monthly Pre-COD'!GT53","v":0},{"$f":"'Monthly Pre-COD'!GU53","v":0},{"$f":"'Monthly Pre-COD'!GV53","v":0},{"$f":"'Monthly Pre-COD'!GW53","v":0},{"$f":"'Monthly Pre-COD'!GX53","v":0},{"$f":"'Monthly Pre-COD'!GY53","v":0},{"$f":"'Monthly Pre-COD'!GZ53","v":0},{"$f":"'Monthly Pre-COD'!HA53","v":0},{"$f":"'Monthly Pre-COD'!HB53","v":0},{"$f":"'Monthly Pre-COD'!HC53","v":0},{"$f":"'Monthly Pre-COD'!HD53","v":0},{"$f":"'Monthly Pre-COD'!HE53","v":0},{"$f":"'Monthly Pre-COD'!HF53","v":0},{"$f":"'Monthly Pre-COD'!HG53","v":0},{"$f":"'Monthly Pre-COD'!HH53","v":0},{"$f":"'Monthly Pre-COD'!HI53","v":0},{"$f":"'Monthly Pre-COD'!HJ53","v":0},{"$f":"'Monthly Pre-COD'!HK53","v":0},{"$f":"'Monthly Pre-COD'!HL53","v":0},{"$f":"'Monthly Pre-COD'!HM53","v":0},{"$f":"'Monthly Pre-COD'!HN53","v":0},{"$f":"'Monthly Pre-COD'!HO53","v":0},{"$f":"'Monthly Pre-COD'!HP53","v":0},{"$f":"'Monthly Pre-COD'!HQ53","v":0},{"$f":"'Monthly Pre-COD'!HR53","v":0},{"$f":"'Monthly Pre-COD'!HS53","v":0},{"$f":"'Monthly Pre-COD'!HT53","v":0},{"$f":"'Monthly Pre-COD'!HU53","v":0},{"$f":"'Monthly Pre-COD'!HV53","v":0},{"$f":"'Monthly Pre-COD'!HW53","v":0},{"$f":"'Monthly Pre-COD'!HX53","v":0},{"$f":"'Monthly Pre-COD'!HY53","v":0},{"$f":"'Monthly Pre-COD'!HZ53","v":0},{"$f":"'Monthly Pre-COD'!IA53","v":0},{"$f":"'Monthly Pre-COD'!IB53","v":0},{"$f":"'Monthly Pre-COD'!IC53","v":0},{"$f":"'Monthly Pre-COD'!ID53","v":0},{"$f":"'Monthly Pre-COD'!IE53","v":0},{"$f":"'Monthly Pre-COD'!IF53","v":0},{"$f":"'Monthly Pre-COD'!IG53","v":0},{"$f":"'Monthly Pre-COD'!IH53","v":0},{"$f":"'Monthly Pre-COD'!II53","v":0},{"$f":"'Monthly Pre-COD'!IJ53","v":0},{"$f":"'Monthly Pre-COD'!IK53","v":0},{"$f":"'Monthly Pre-COD'!IL53","v":0},{"$f":"'Monthly Pre-COD'!IM53","v":0},{"$f":"'Monthly Pre-COD'!IN53","v":0},{"$f":"'Monthly Pre-COD'!IO53","v":0},{"$f":"'Monthly Pre-COD'!IP53","v":0},{"$f":"'Monthly Pre-COD'!IQ53","v":0},{"$f":"'Monthly Pre-COD'!IR53","v":0},{"$f":"'Monthly Pre-COD'!IS53","v":0},{"$f":"'Monthly Pre-COD'!IT53","v":0},{"$f":"'Monthly Pre-COD'!IU53","v":0},{"$f":"'Monthly Pre-COD'!IV53","v":0},{"$f":"'Monthly Pre-COD'!IW53","v":0},{"$f":"'Monthly Pre-COD'!IX53","v":0},{"$f":"'Monthly Pre-COD'!IY53","v":0},{"$f":"'Monthly Pre-COD'!IZ53","v":0},{"$f":"'Monthly Pre-COD'!JA53","v":0},{"$f":"'Monthly Pre-COD'!JB53","v":0},{"$f":"'Monthly Pre-COD'!JC53","v":0},{"$f":"'Monthly Pre-COD'!JD53","v":0},{"$f":"'Monthly Pre-COD'!JE53","v":0},{"$f":"'Monthly Pre-COD'!JF53","v":0},{"$f":"'Monthly Pre-COD'!JG53","v":0},{"$f":"'Monthly Pre-COD'!JH53","v":0},{"$f":"'Monthly Pre-COD'!JI53","v":0},{"$f":"'Monthly Pre-COD'!JJ53","v":0},{"$f":"'Monthly Pre-COD'!JK53","v":0},{"$f":"'Monthly Pre-COD'!JL53","v":0},{"$f":"'Monthly Pre-COD'!JM53","v":0},{"$f":"'Monthly Pre-COD'!JN53","v":0},{"$f":"'Monthly Pre-COD'!JO53","v":0},{"$f":"'Monthly Pre-COD'!JP53","v":0},{"$f":"'Monthly Pre-COD'!JQ53","v":0},{"$f":"'Monthly Pre-COD'!JR53","v":0},{"$f":"'Monthly Pre-COD'!JS53","v":0},{"$f":"'Monthly Pre-COD'!JT53","v":0},{"$f":"'Monthly Pre-COD'!JU53","v":0},{"$f":"'Monthly Pre-COD'!JV53","v":0},{"$f":"'Monthly Pre-COD'!JW53","v":0},{"$f":"'Monthly Pre-COD'!JX53","v":0},{"$f":"'Monthly Pre-COD'!JY53","v":0},{"$f":"'Monthly Pre-COD'!JZ53","v":0},{"$f":"'Monthly Pre-COD'!KA53","v":0},{"$f":"'Monthly Pre-COD'!KB53","v":0},{"$f":"'Monthly Pre-COD'!KC53","v":0},{"$f":"'Monthly Pre-COD'!KD53","v":0},{"$f":"'Monthly Pre-COD'!KE53","v":0},{"$f":"'Monthly Pre-COD'!KF53","v":0},{"$f":"'Monthly Pre-COD'!KG53","v":0},{"$f":"'Monthly Pre-COD'!KH53","v":0},{"$f":"'Monthly Pre-COD'!KI53","v":0},{"$f":"'Monthly Pre-COD'!KJ53","v":0},{"$f":"'Monthly Pre-COD'!KK53","v":0},{"$f":"'Monthly Pre-COD'!KL53","v":0},{"$f":"'Monthly Pre-COD'!KM53","v":0},{"$f":"'Monthly Pre-COD'!KN53","v":0},{"$f":"'Monthly Pre-COD'!KO53","v":0},{"$f":"'Monthly Pre-COD'!KP53","v":0},{"$f":"'Monthly Pre-COD'!KQ53","v":0},{"$f":"'Monthly Pre-COD'!KR53","v":0},{"$f":"'Monthly Pre-COD'!KS53","v":0},{"$f":"'Monthly Pre-COD'!KT53","v":0},{"$f":"'Monthly Pre-COD'!KU53","v":0},{"$f":"'Monthly Pre-COD'!KV53","v":0},{"$f":"'Monthly Pre-COD'!KW53","v":0},{"$f":"'Monthly Pre-COD'!KX53","v":0},{"$f":"'Monthly Pre-COD'!KY53","v":0},{"$f":"'Monthly Pre-COD'!KZ53","v":0},{"$f":"'Monthly Pre-COD'!LA53","v":0},{"$f":"'Monthly Pre-COD'!LB53","v":0},{"$f":"'Monthly Pre-COD'!LC53","v":0},{"$f":"'Monthly Pre-COD'!LD53","v":0},{"$f":"'Monthly Pre-COD'!LE53","v":0},{"$f":"'Monthly Pre-COD'!LF53","v":0},{"$f":"'Monthly Pre-COD'!LG53","v":0},{"$f":"'Monthly Pre-COD'!LH53","v":0},{"$f":"'Monthly Pre-COD'!LI53","v":0},{"$f":"'Monthly Pre-COD'!LJ53","v":0},{"$f":"'Monthly Pre-COD'!LK53","v":0},{"$f":"'Monthly Pre-COD'!LL53","v":0},{"$f":"'Monthly Pre-COD'!LM53","v":0},{"$f":"'Monthly Pre-COD'!LN53","v":0},{"$f":"'Monthly Pre-COD'!LO53","v":0},{"$f":"'Monthly Pre-COD'!LP53","v":0},{"$f":"'Monthly Pre-COD'!LQ53","v":0},{"$f":"'Monthly Pre-COD'!LR53","v":0},{"$f":"'Monthly Pre-COD'!LS53","v":0},{"$f":"'Monthly Pre-COD'!LT53","v":0},{"$f":"'Monthly Pre-COD'!LU53","v":0},{"$f":"'Monthly Pre-COD'!LV53","v":0},{"$f":"'Monthly Pre-COD'!LW53","v":0},{"$f":"'Monthly Pre-COD'!LX53","v":0},{"$f":"'Monthly Pre-COD'!LY53","v":0},{"$f":"'Monthly Pre-COD'!LZ53","v":0},{"$f":"'Monthly Pre-COD'!MA53","v":0},{"$f":"'Monthly Pre-COD'!MB53","v":0},{"$f":"'Monthly Pre-COD'!MC53","v":0},{"$f":"'Monthly Pre-COD'!MD53","v":0},{"$f":"'Monthly Pre-COD'!ME53","v":0},{"$f":"'Monthly Pre-COD'!MF53","v":0},{"$f":"'Monthly Pre-COD'!MG53","v":0},{"$f":"'Monthly Pre-COD'!MH53","v":0},{"$f":"'Monthly Pre-COD'!MI53","v":0},{"$f":"'Monthly Pre-COD'!MJ53","v":0},{"$f":"'Monthly Pre-COD'!MK53","v":0},{"$f":"'Monthly Pre-COD'!ML53","v":0},{"$f":"'Monthly Pre-COD'!MM53","v":0},{"$f":"'Monthly Pre-COD'!MN53","v":0},{"$f":"'Monthly Pre-COD'!MO53","v":0},{"$f":"'Monthly Pre-COD'!MP53","v":0},{"$f":"'Monthly Pre-COD'!MQ53","v":0},{"$f":"'Monthly Pre-COD'!MR53","v":0},{"$f":"'Monthly Pre-COD'!MS53","v":0},{"$f":"'Monthly Pre-COD'!MT53","v":0},{"$f":"'Monthly Pre-COD'!MU53","v":0},{"$f":"'Monthly Pre-COD'!MV53","v":0},{"$f":"'Monthly Pre-COD'!MW53","v":0},{"$f":"'Monthly Pre-COD'!MX53","v":0},{"$f":"'Monthly Pre-COD'!MY53","v":0},{"$f":"'Monthly Pre-COD'!MZ53","v":0},{"$f":"'Monthly Pre-COD'!NA53","v":0},{"$f":"'Monthly Pre-COD'!NB53","v":0},{"$f":"'Monthly Pre-COD'!NC53","v":0},{"$f":"'Monthly Pre-COD'!ND53","v":0},{"$f":"'Monthly Pre-COD'!NE53","v":0},{"$f":"'Monthly Pre-COD'!NF53","v":0},{"$f":"'Monthly Pre-COD'!NG53","v":0},{"$f":"'Monthly Pre-COD'!NH53","v":0},{"$f":"'Monthly Pre-COD'!NI53","v":0},{"$f":"'Monthly Pre-COD'!NJ53","v":0},{"$f":"'Monthly Pre-COD'!NK53","v":0},{"$f":"'Monthly Pre-COD'!NL53","v":0},{"$f":"'Monthly Pre-COD'!NM53","v":0},{"$f":"'Monthly Pre-COD'!NN53","v":0},{"$f":"'Monthly Pre-COD'!NO53","v":0},{"$f":"'Monthly Pre-COD'!NP53","v":0},{"$f":"'Monthly Pre-COD'!NQ53","v":0},{"$f":"'Monthly Pre-COD'!NR53","v":0},{"$f":"'Monthly Pre-COD'!NS53","v":0},{"$f":"'Monthly Pre-COD'!NT53","v":0},{"$f":"'Monthly Pre-COD'!NU53","v":0},{"$f":"'Monthly Pre-COD'!NV53","v":0},{"$f":"'Monthly Pre-COD'!NW53","v":0},{"$f":"'Monthly Pre-COD'!NX53","v":0},{"$f":"'Monthly Pre-COD'!NY53","v":0},{"$f":"'Monthly Pre-COD'!NZ53","v":0},{"$f":"'Monthly Pre-COD'!OA53","v":0},{"$f":"'Monthly Pre-COD'!OB53","v":0},{"$f":"'Monthly Pre-COD'!OC53","v":0},{"$f":"'Monthly Pre-COD'!OD53","v":0},{"$f":"'Monthly Pre-COD'!OE53","v":0},{"$f":"'Monthly Pre-COD'!OF53","v":0},{"$f":"'Monthly Pre-COD'!OG53","v":0},{"$f":"'Monthly Pre-COD'!OH53","v":0},{"$f":"'Monthly Pre-COD'!OI53","v":0},{"$f":"'Monthly Pre-COD'!OJ53","v":0},{"$f":"'Monthly Pre-COD'!OK53","v":0},{"$f":"'Monthly Pre-COD'!OL53","v":0},{"$f":"'Monthly Pre-COD'!OM53","v":0},{"$f":"'Monthly Pre-COD'!ON53","v":0},{"$f":"'Monthly Pre-COD'!OO53","v":0},{"$f":"'Monthly Pre-COD'!OP53","v":0},{"$f":"'Monthly Pre-COD'!OQ53","v":0},{"$f":"'Monthly Pre-COD'!OR53","v":0},{"$f":"'Monthly Pre-COD'!OS53","v":0},{"$f":"'Monthly Pre-COD'!OT53","v":0},{"$f":"'Monthly Pre-COD'!OU53","v":0},{"$f":"'Monthly Pre-COD'!OV53","v":0},{"$f":"'Monthly Pre-COD'!OW53","v":0},{"$f":"'Monthly Pre-COD'!OX53","v":0},{"$f":"'Monthly Pre-COD'!OY53","v":0}]
[null,"Up-Front Fees",null,null,null,null,{"$f":"'Monthly Pre-COD'!H55","v":162106.15532308302},{"$f":"'Monthly Pre-COD'!I55","v":0},{"$f":"'Monthly Pre-COD'!J55","v":0},{"$f":"'Monthly Pre-COD'!K55","v":0},{"$f":"'Monthly Pre-COD'!L55","v":0},{"$f":"'Monthly Pre-COD'!M55","v":0},{"$f":"'Monthly Pre-COD'!N55","v":0},{"$f":"'Monthly Pre-COD'!O55","v":0},{"$f":"'Monthly Pre-COD'!P55","v":0},{"$f":"'Monthly Pre-COD'!Q55","v":0},{"$f":"'Monthly Pre-COD'!R55","v":0},{"$f":"'Monthly Pre-COD'!S55","v":0},{"$f":"'Monthly Pre-COD'!T55","v":0},{"$f":"'Monthly Pre-COD'!U55","v":0},{"$f":"'Monthly Pre-COD'!V55","v":0},{"$f":"'Monthly Pre-COD'!W55","v":0},{"$f":"'Monthly Pre-COD'!X55","v":0},{"$f":"'Monthly Pre-COD'!Y55","v":0},{"$f":"'Monthly Pre-COD'!Z55","v":0},{"$f":"'Monthly Pre-COD'!AA55","v":0},{"$f":"'Monthly Pre-COD'!AB55","v":0},{"$f":"'Monthly Pre-COD'!AC55","v":0},{"$f":"'Monthly Pre-COD'!AD55","v":0},{"$f":"'Monthly Pre-COD'!AE55","v":0},{"$f":"'Monthly Pre-COD'!AF55","v":0},{"$f":"'Monthly Pre-COD'!AG55","v":0},{"$f":"'Monthly Pre-COD'!AH55","v":0},{"$f":"'Monthly Pre-COD'!AI55","v":0},{"$f":"'Monthly Pre-COD'!AJ55","v":0},{"$f":"'Monthly Pre-COD'!AK55","v":0},{"$f":"'Monthly Pre-COD'!AL55","v":0},{"$f":"'Monthly Pre-COD'!AM55","v":0},{"$f":"'Monthly Pre-COD'!AN55","v":0},{"$f":"'Monthly Pre-COD'!AO55","v":0},{"$f":"'Monthly Pre-COD'!AP55","v":0},{"$f":"'Monthly Pre-COD'!AQ55","v":0},{"$f":"'Monthly Pre-COD'!AR55","v":0},{"$f":"'Monthly Pre-COD'!AS55","v":0},{"$f":"'Monthly Pre-COD'!AT55","v":0},{"$f":"'Monthly Pre-COD'!AU55","v":0},{"$f":"'Monthly Pre-COD'!AV55","v":0},{"$f":"'Monthly Pre-COD'!AW55","v":0},{"$f":"'Monthly Pre-COD'!AX55","v":0},{"$f":"'Monthly Pre-COD'!AY55","v":0},{"$f":"'Monthly Pre-COD'!AZ55","v":0},{"$f":"'Monthly Pre-COD'!BA55","v":0},{"$f":"'Monthly Pre-COD'!BB55","v":0},{"$f":"'Monthly Pre-COD'!BC55","v":0},{"$f":"'Monthly Pre-COD'!BD55","v":0},{"$f":"'Monthly Pre-COD'!BE55","v":0},{"$f":"'Monthly Pre-COD'!BF55","v":0},{"$f":"'Monthly Pre-COD'!BG55","v":0},{"$f":"'Monthly Pre-COD'!BH55","v":0},{"$f":"'Monthly Pre-COD'!BI55","v":0},{"$f":"'Monthly Pre-COD'!BJ55","v":0},{"$f":"'Monthly Pre-COD'!BK55","v":0},{"$f":"'Monthly Pre-COD'!BL55","v":0},{"$f":"'Monthly Pre-COD'!BM55","v":0},{"$f":"'Monthly Pre-COD'!BN55","v":0},{"$f":"'Monthly Pre-COD'!BO55","v":0},{"$f":"'Monthly Pre-COD'!BP55","v":0},{"$f":"'Monthly Pre-COD'!BQ55","v":0},{"$f":"'Monthly Pre-COD'!BR55","v":0},{"$f":"'Monthly Pre-COD'!BS55","v":0},{"$f":"'Monthly Pre-COD'!BT55","v":0},{"$f":"'Monthly Pre-COD'!BU55","v":0},{"$f":"'Monthly Pre-COD'!BV55","v":0},{"$f":"'Monthly Pre-COD'!BW55","v":0},{"$f":"'Monthly Pre-COD'!BX55","v":0},{"$f":"'Monthly Pre-COD'!BY55","v":0},{"$f":"'Monthly Pre-COD'!BZ55","v":0},{"$f":"'Monthly Pre-COD'!CA55","v":0},{"$f":"'Monthly Pre-COD'!CB55","v":0},{"$f":"'Monthly Pre-COD'!CC55","v":0},{"$f":"'Monthly Pre-COD'!CD55","v":0},{"$f":"'Monthly Pre-COD'!CE55","v":0},{"$f":"'Monthly Pre-COD'!CF55","v":0},{"$f":"'Monthly Pre-COD'!CG55","v":0},{"$f":"'Monthly Pre-COD'!CH55","v":0},{"$f":"'Monthly Pre-COD'!CI55","v":0},{"$f":"'Monthly Pre-COD'!CJ55","v":0},{"$f":"'Monthly Pre-COD'!CK55","v":0},{"$f":"'Monthly Pre-COD'!CL55","v":0},{"$f":"'Monthly Pre-COD'!CM55","v":0},{"$f":"'Monthly Pre-COD'!CN55","v":0},{"$f":"'Monthly Pre-COD'!CO55","v":0},{"$f":"'Monthly Pre-COD'!CP55","v":0},{"$f":"'Monthly Pre-COD'!CQ55","v":0},{"$f":"'Monthly Pre-COD'!CR55","v":0},{"$f":"'Monthly Pre-COD'!CS55","v":0},{"$f":"'Monthly Pre-COD'!CT55","v":0},{"$f":"'Monthly Pre-COD'!CU55","v":0},{"$f":"'Monthly Pre-COD'!CV55","v":0},{"$f":"'Monthly Pre-COD'!CW55","v":0},{"$f":"'Monthly Pre-COD'!CX55","v":0},{"$f":"'Monthly Pre-COD'!CY55","v":0},{"$f":"'Monthly Pre-COD'!CZ55","v":0},{"$f":"'Monthly Pre-COD'!DA55","v":0},{"$f":"'Monthly Pre-COD'!DB55","v":0},{"$f":"'Monthly Pre-COD'!DC55","v":0},{"$f":"'Monthly Pre-COD'!DD55","v":0},{"$f":"'Monthly Pre-COD'!DE55","v":0},{"$f":"'Monthly Pre-COD'!DF55","v":0},{"$f":"'Monthly Pre-COD'!DG55","v":0},{"$f":"'Monthly Pre-COD'!DH55","v":0},{"$f":"'Monthly Pre-COD'!DI55","v":0},{"$f":"'Monthly Pre-COD'!DJ55","v":0},{"$f":"'Monthly Pre-COD'!DK55","v":0},{"$f":"'Monthly Pre-COD'!DL55","v":0},{"$f":"'Monthly Pre-COD'!DM55","v":0},{"$f":"'Monthly Pre-COD'!DN55","v":0},{"$f":"'Monthly Pre-COD'!DO55","v":0},{"$f":"'Monthly Pre-COD'!DP55","v":0},{"$f":"'Monthly Pre-COD'!DQ55","v":0},{"$f":"'Monthly Pre-COD'!DR55","v":0},{"$f":"'Monthly Pre-COD'!DS55","v":0},{"$f":"'Monthly Pre-COD'!DT55","v":0},{"$f":"'Monthly Pre-COD'!DU55","v":0},{"$f":"'Monthly Pre-COD'!DV55","v":0},{"$f":"'Monthly Pre-COD'!DW55","v":0},{"$f":"'Monthly Pre-COD'!DX55","v":0},{"$f":"'Monthly Pre-COD'!DY55","v":0},{"$f":"'Monthly Pre-COD'!DZ55","v":0},{"$f":"'Monthly Pre-COD'!EA55","v":0},{"$f":"'Monthly Pre-COD'!EB55","v":0},{"$f":"'Monthly Pre-COD'!EC55","v":0},{"$f":"'Monthly Pre-COD'!ED55","v":0},{"$f":"'Monthly Pre-COD'!EE55","v":0},{"$f":"'Monthly Pre-COD'!EF55","v":0},{"$f":"'Monthly Pre-COD'!EG55","v":0},{"$f":"'Monthly Pre-COD'!EH55","v":0},{"$f":"'Monthly Pre-COD'!EI55","v":0},{"$f":"'Monthly Pre-COD'!EJ55","v":0},{"$f":"'Monthly Pre-COD'!EK55","v":0},{"$f":"'Monthly Pre-COD'!EL55","v":0},{"$f":"'Monthly Pre-COD'!EM55","v":0},{"$f":"'Monthly Pre-COD'!EN55","v":0},{"$f":"'Monthly Pre-COD'!EO55","v":0},{"$f":"'Monthly Pre-COD'!EP55","v":0},{"$f":"'Monthly Pre-COD'!EQ55","v":0},{"$f":"'Monthly Pre-COD'!ER55","v":0},{"$f":"'Monthly Pre-COD'!ES55","v":0},{"$f":"'Monthly Pre-COD'!ET55","v":0},{"$f":"'Monthly Pre-COD'!EU55","v":0},{"$f":"'Monthly Pre-COD'!EV55","v":0},{"$f":"'Monthly Pre-COD'!EW55","v":0},{"$f":"'Monthly Pre-COD'!EX55","v":0},{"$f":"'Monthly Pre-COD'!EY55","v":0},{"$f":"'Monthly Pre-COD'!EZ55","v":0},{"$f":"'Monthly Pre-COD'!FA55","v":0},{"$f":"'Monthly Pre-COD'!FB55","v":0},{"$f":"'Monthly Pre-COD'!FC55","v":0},{"$f":"'Monthly Pre-COD'!FD55","v":0},{"$f":"'Monthly Pre-COD'!FE55","v":0},{"$f":"'Monthly Pre-COD'!FF55","v":0},{"$f":"'Monthly Pre-COD'!FG55","v":0},{"$f":"'Monthly Pre-COD'!FH55","v":0},{"$f":"'Monthly Pre-COD'!FI55","v":0},{"$f":"'Monthly Pre-COD'!FJ55","v":0},{"$f":"'Monthly Pre-COD'!FK55","v":0},{"$f":"'Monthly Pre-COD'!FL55","v":0},{"$f":"'Monthly Pre-COD'!FM55","v":0},{"$f":"'Monthly Pre-COD'!FN55","v":0},{"$f":"'Monthly Pre-COD'!FO55","v":0},{"$f":"'Monthly Pre-COD'!FP55","v":0},{"$f":"'Monthly Pre-COD'!FQ55","v":0},{"$f":"'Monthly Pre-COD'!FR55","v":0},{"$f":"'Monthly Pre-COD'!FS55","v":0},{"$f":"'Monthly Pre-COD'!FT55","v":0},{"$f":"'Monthly Pre-COD'!FU55","v":0},{"$f":"'Monthly Pre-COD'!FV55","v":0},{"$f":"'Monthly Pre-COD'!FW55","v":0},{"$f":"'Monthly Pre-COD'!FX55","v":0},{"$f":"'Monthly Pre-COD'!FY55","v":0},{"$f":"'Monthly Pre-COD'!FZ55","v":0},{"$f":"'Monthly Pre-COD'!GA55","v":0},{"$f":"'Monthly Pre-COD'!GB55","v":0},{"$f":"'Monthly Pre-COD'!GC55","v":0},{"$f":"'Monthly Pre-COD'!GD55","v":0},{"$f":"'Monthly Pre-COD'!GE55","v":0},{"$f":"'Monthly Pre-COD'!GF55","v":0},{"$f":"'Monthly Pre-COD'!GG55","v":0},{"$f":"'Monthly Pre-COD'!GH55","v":0},{"$f":"'Monthly Pre-COD'!GI55","v":0},{"$f":"'Monthly Pre-COD'!GJ55","v":0},{"$f":"'Monthly Pre-COD'!GK55","v":0},{"$f":"'Monthly Pre-COD'!GL55","v":0},{"$f":"'Monthly Pre-COD'!GM55","v":0},{"$f":"'Monthly Pre-COD'!GN55","v":0},{"$f":"'Monthly Pre-COD'!GO55","v":0},{"$f":"'Monthly Pre-COD'!GP55","v":0},{"$f":"'Monthly Pre-COD'!GQ55","v":0},{"$f":"'Monthly Pre-COD'!GR55","v":0},{"$f":"'Monthly Pre-COD'!GS55","v":0},{"$f":"'Monthly Pre-COD'!GT55","v":0},{"$f":"'Monthly Pre-COD'!GU55","v":0},{"$f":"'Monthly Pre-COD'!GV55","v":0},{"$f":"'Monthly Pre-COD'!GW55","v":0},{"$f":"'Monthly Pre-COD'!GX55","v":0},{"$f":"'Monthly Pre-COD'!GY55","v":0},{"$f":"'Monthly Pre-COD'!GZ55","v":0},{"$f":"'Monthly Pre-COD'!HA55","v":0},{"$f":"'Monthly Pre-COD'!HB55","v":0},{"$f":"'Monthly Pre-COD'!HC55","v":0},{"$f":"'Monthly Pre-COD'!HD55","v":0},{"$f":"'Monthly Pre-COD'!HE55","v":0},{"$f":"'Monthly Pre-COD'!HF55","v":0},{"$f":"'Monthly Pre-COD'!HG55","v":0},{"$f":"'Monthly Pre-COD'!HH55","v":0},{"$f":"'Monthly Pre-COD'!HI55","v":0},{"$f":"'Monthly Pre-COD'!HJ55","v":0},{"$f":"'Monthly Pre-COD'!HK55","v":0},{"$f":"'Monthly Pre-COD'!HL55","v":0},{"$f":"'Monthly Pre-COD'!HM55","v":0},{"$f":"'Monthly Pre-COD'!HN55","v":0},{"$f":"'Monthly Pre-COD'!HO55","v":0},{"$f":"'Monthly Pre-COD'!HP55","v":0},{"$f":"'Monthly Pre-COD'!HQ55","v":0},{"$f":"'Monthly Pre-COD'!HR55","v":0},{"$f":"'Monthly Pre-COD'!HS55","v":0},{"$f":"'Monthly Pre-COD'!HT55","v":0},{"$f":"'Monthly Pre-COD'!HU55","v":0},{"$f":"'Monthly Pre-COD'!HV55","v":0},{"$f":"'Monthly Pre-COD'!HW55","v":0},{"$f":"'Monthly Pre-COD'!HX55","v":0},{"$f":"'Monthly Pre-COD'!HY55","v":0},{"$f":"'Monthly Pre-COD'!HZ55","v":0},{"$f":"'Monthly Pre-COD'!IA55","v":0},{"$f":"'Monthly Pre-COD'!IB55","v":0},{"$f":"'Monthly Pre-COD'!IC55","v":0},{"$f":"'Monthly Pre-COD'!ID55","v":0},{"$f":"'Monthly Pre-COD'!IE55","v":0},{"$f":"'Monthly Pre-COD'!IF55","v":0},{"$f":"'Monthly Pre-COD'!IG55","v":0},{"$f":"'Monthly Pre-COD'!IH55","v":0},{"$f":"'Monthly Pre-COD'!II55","v":0},{"$f":"'Monthly Pre-COD'!IJ55","v":0},{"$f":"'Monthly Pre-COD'!IK55","v":0},{"$f":"'Monthly Pre-COD'!IL55","v":0},{"$f":"'Monthly Pre-COD'!IM55","v":0},{"$f":"'Monthly Pre-COD'!IN55","v":0},{"$f":"'Monthly Pre-COD'!IO55","v":0},{"$f":"'Monthly Pre-COD'!IP55","v":0},{"$f":"'Monthly Pre-COD'!IQ55","v":0},{"$f":"'Monthly Pre-COD'!IR55","v":0},{"$f":"'Monthly Pre-COD'!IS55","v":0},{"$f":"'Monthly Pre-COD'!IT55","v":0},{"$f":"'Monthly Pre-COD'!IU55","v":0},{"$f":"'Monthly Pre-COD'!IV55","v":0},{"$f":"'Monthly Pre-COD'!IW55","v":0},{"$f":"'Monthly Pre-COD'!IX55","v":0},{"$f":"'Monthly Pre-COD'!IY55","v":0},{"$f":"'Monthly Pre-COD'!IZ55","v":0},{"$f":"'Monthly Pre-COD'!JA55","v":0},{"$f":"'Monthly Pre-COD'!JB55","v":0},{"$f":"'Monthly Pre-COD'!JC55","v":0},{"$f":"'Monthly Pre-COD'!JD55","v":0},{"$f":"'Monthly Pre-COD'!JE55","v":0},{"$f":"'Monthly Pre-COD'!JF55","v":0},{"$f":"'Monthly Pre-COD'!JG55","v":0},{"$f":"'Monthly Pre-COD'!JH55","v":0},{"$f":"'Monthly Pre-COD'!JI55","v":0},{"$f":"'Monthly Pre-COD'!JJ55","v":0},{"$f":"'Monthly Pre-COD'!JK55","v":0},{"$f":"'Monthly Pre-COD'!JL55","v":0},{"$f":"'Monthly Pre-COD'!JM55","v":0},{"$f":"'Monthly Pre-COD'!JN55","v":0},{"$f":"'Monthly Pre-COD'!JO55","v":0},{"$f":"'Monthly Pre-COD'!JP55","v":0},{"$f":"'Monthly Pre-COD'!JQ55","v":0},{"$f":"'Monthly Pre-COD'!JR55","v":0},{"$f":"'Monthly Pre-COD'!JS55","v":0},{"$f":"'Monthly Pre-COD'!JT55","v":0},{"$f":"'Monthly Pre-COD'!JU55","v":0},{"$f":"'Monthly Pre-COD'!JV55","v":0},{"$f":"'Monthly Pre-COD'!JW55","v":0},{"$f":"'Monthly Pre-COD'!JX55","v":0},{"$f":"'Monthly Pre-COD'!JY55","v":0},{"$f":"'Monthly Pre-COD'!JZ55","v":0},{"$f":"'Monthly Pre-COD'!KA55","v":0},{"$f":"'Monthly Pre-COD'!KB55","v":0},{"$f":"'Monthly Pre-COD'!KC55","v":0},{"$f":"'Monthly Pre-COD'!KD55","v":0},{"$f":"'Monthly Pre-COD'!KE55","v":0},{"$f":"'Monthly Pre-COD'!KF55","v":0},{"$f":"'Monthly Pre-COD'!KG55","v":0},{"$f":"'Monthly Pre-COD'!KH55","v":0},{"$f":"'Monthly Pre-COD'!KI55","v":0},{"$f":"'Monthly Pre-COD'!KJ55","v":0},{"$f":"'Monthly Pre-COD'!KK55","v":0},{"$f":"'Monthly Pre-COD'!KL55","v":0},{"$f":"'Monthly Pre-COD'!KM55","v":0},{"$f":"'Monthly Pre-COD'!KN55","v":0},{"$f":"'Monthly Pre-COD'!KO55","v":0},{"$f":"'Monthly Pre-COD'!KP55","v":0},{"$f":"'Monthly Pre-COD'!KQ55","v":0},{"$f":"'Monthly Pre-COD'!KR55","v":0},{"$f":"'Monthly Pre-COD'!KS55","v":0},{"$f":"'Monthly Pre-COD'!KT55","v":0},{"$f":"'Monthly Pre-COD'!KU55","v":0},{"$f":"'Monthly Pre-COD'!KV55","v":0},{"$f":"'Monthly Pre-COD'!KW55","v":0},{"$f":"'Monthly Pre-COD'!KX55","v":0},{"$f":"'Monthly Pre-COD'!KY55","v":0},{"$f":"'Monthly Pre-COD'!KZ55","v":0},{"$f":"'Monthly Pre-COD'!LA55","v":0},{"$f":"'Monthly Pre-COD'!LB55","v":0},{"$f":"'Monthly Pre-COD'!LC55","v":0},{"$f":"'Monthly Pre-COD'!LD55","v":0},{"$f":"'Monthly Pre-COD'!LE55","v":0},{"$f":"'Monthly Pre-COD'!LF55","v":0},{"$f":"'Monthly Pre-COD'!LG55","v":0},{"$f":"'Monthly Pre-COD'!LH55","v":0},{"$f":"'Monthly Pre-COD'!LI55","v":0},{"$f":"'Monthly Pre-COD'!LJ55","v":0},{"$f":"'Monthly Pre-COD'!LK55","v":0},{"$f":"'Monthly Pre-COD'!LL55","v":0},{"$f":"'Monthly Pre-COD'!LM55","v":0},{"$f":"'Monthly Pre-COD'!LN55","v":0},{"$f":"'Monthly Pre-COD'!LO55","v":0},{"$f":"'Monthly Pre-COD'!LP55","v":0},{"$f":"'Monthly Pre-COD'!LQ55","v":0},{"$f":"'Monthly Pre-COD'!LR55","v":0},{"$f":"'Monthly Pre-COD'!LS55","v":0},{"$f":"'Monthly Pre-COD'!LT55","v":0},{"$f":"'Monthly Pre-COD'!LU55","v":0},{"$f":"'Monthly Pre-COD'!LV55","v":0},{"$f":"'Monthly Pre-COD'!LW55","v":0},{"$f":"'Monthly Pre-COD'!LX55","v":0},{"$f":"'Monthly Pre-COD'!LY55","v":0},{"$f":"'Monthly Pre-COD'!LZ55","v":0},{"$f":"'Monthly Pre-COD'!MA55","v":0},{"$f":"'Monthly Pre-COD'!MB55","v":0},{"$f":"'Monthly Pre-COD'!MC55","v":0},{"$f":"'Monthly Pre-COD'!MD55","v":0},{"$f":"'Monthly Pre-COD'!ME55","v":0},{"$f":"'Monthly Pre-COD'!MF55","v":0},{"$f":"'Monthly Pre-COD'!MG55","v":0},{"$f":"'Monthly Pre-COD'!MH55","v":0},{"$f":"'Monthly Pre-COD'!MI55","v":0},{"$f":"'Monthly Pre-COD'!MJ55","v":0},{"$f":"'Monthly Pre-COD'!MK55","v":0},{"$f":"'Monthly Pre-COD'!ML55","v":0},{"$f":"'Monthly Pre-COD'!MM55","v":0},{"$f":"'Monthly Pre-COD'!MN55","v":0},{"$f":"'Monthly Pre-COD'!MO55","v":0},{"$f":"'Monthly Pre-COD'!MP55","v":0},{"$f":"'Monthly Pre-COD'!MQ55","v":0},{"$f":"'Monthly Pre-COD'!MR55","v":0},{"$f":"'Monthly Pre-COD'!MS55","v":0},{"$f":"'Monthly Pre-COD'!MT55","v":0},{"$f":"'Monthly Pre-COD'!MU55","v":0},{"$f":"'Monthly Pre-COD'!MV55","v":0},{"$f":"'Monthly Pre-COD'!MW55","v":0},{"$f":"'Monthly Pre-COD'!MX55","v":0},{"$f":"'Monthly Pre-COD'!MY55","v":0},{"$f":"'Monthly Pre-COD'!MZ55","v":0},{"$f":"'Monthly Pre-COD'!NA55","v":0},{"$f":"'Monthly Pre-COD'!NB55","v":0},{"$f":"'Monthly Pre-COD'!NC55","v":0},{"$f":"'Monthly Pre-COD'!ND55","v":0},{"$f":"'Monthly Pre-COD'!NE55","v":0},{"$f":"'Monthly Pre-COD'!NF55","v":0},{"$f":"'Monthly Pre-COD'!NG55","v":0},{"$f":"'Monthly Pre-COD'!NH55","v":0},{"$f":"'Monthly Pre-COD'!NI55","v":0},{"$f":"'Monthly Pre-COD'!NJ55","v":0},{"$f":"'Monthly Pre-COD'!NK55","v":0},{"$f":"'Monthly Pre-COD'!NL55","v":0},{"$f":"'Monthly Pre-COD'!NM55","v":0},{"$f":"'Monthly Pre-COD'!NN55","v":0},{"$f":"'Monthly Pre-COD'!NO55","v":0},{"$f":"'Monthly Pre-COD'!NP55","v":0},{"$f":"'Monthly Pre-COD'!NQ55","v":0},{"$f":"'Monthly Pre-COD'!NR55","v":0},{"$f":"'Monthly Pre-COD'!NS55","v":0},{"$f":"'Monthly Pre-COD'!NT55","v":0},{"$f":"'Monthly Pre-COD'!NU55","v":0},{"$f":"'Monthly Pre-COD'!NV55","v":0},{"$f":"'Monthly Pre-COD'!NW55","v":0},{"$f":"'Monthly Pre-COD'!NX55","v":0},{"$f":"'Monthly Pre-COD'!NY55","v":0},{"$f":"'Monthly Pre-COD'!NZ55","v":0},{"$f":"'Monthly Pre-COD'!OA55","v":0},{"$f":"'Monthly Pre-COD'!OB55","v":0},{"$f":"'Monthly Pre-COD'!OC55","v":0},{"$f":"'Monthly Pre-COD'!OD55","v":0},{"$f":"'Monthly Pre-COD'!OE55","v":0},{"$f":"'Monthly Pre-COD'!OF55","v":0},{"$f":"'Monthly Pre-COD'!OG55","v":0},{"$f":"'Monthly Pre-COD'!OH55","v":0},{"$f":"'Monthly Pre-COD'!OI55","v":0},{"$f":"'Monthly Pre-COD'!OJ55","v":0},{"$f":"'Monthly Pre-COD'!OK55","v":0},{"$f":"'Monthly Pre-COD'!OL55","v":0},{"$f":"'Monthly Pre-COD'!OM55","v":0},{"$f":"'Monthly Pre-COD'!ON55","v":0},{"$f":"'Monthly Pre-COD'!OO55","v":0},{"$f":"'Monthly Pre-COD'!OP55","v":0},{"$f":"'Monthly Pre-COD'!OQ55","v":0},{"$f":"'Monthly Pre-COD'!OR55","v":0},{"$f":"'Monthly Pre-COD'!OS55","v":0},{"$f":"'Monthly Pre-COD'!OT55","v":0},{"$f":"'Monthly Pre-COD'!OU55","v":0},{"$f":"'Monthly Pre-COD'!OV55","v":0},{"$f":"'Monthly Pre-COD'!OW55","v":0},{"$f":"'Monthly Pre-COD'!OX55","v":0},{"$f":"'Monthly Pre-COD'!OY55","v":0}]
[null,"Commitment Fees",null,null,null,null,{"$f":"'Monthly Pre-COD'!H60","v":4502.9487589745286},{"$f":"'Monthly Pre-COD'!I60","v":4433.5282989403377},{"$f":"'Monthly Pre-COD'!J60","v":4405.1753659362212},{"$f":"'Monthly Pre-COD'!K60","v":2475.9919624319959},{"$f":"'Monthly Pre-COD'!L60","v":1183.9801888783675},{"$f":"'Monthly Pre-COD'!M60","v":530.84978914903706},{"$f":"'Monthly Pre-COD'!N60","v":0},{"$f":"'Monthly Pre-COD'!O60","v":0},{"$f":"'Monthly Pre-COD'!P60","v":0},{"$f":"'Monthly Pre-COD'!Q60","v":0},{"$f":"'Monthly Pre-COD'!R60","v":0},{"$f":"'Monthly Pre-COD'!S60","v":0},{"$f":"'Monthly Pre-COD'!T60","v":0},{"$f":"'Monthly Pre-COD'!U60","v":0},{"$f":"'Monthly Pre-COD'!V60","v":0},{"$f":"'Monthly Pre-COD'!W60","v":0},{"$f":"'Monthly Pre-COD'!X60","v":0},{"$f":"'Monthly Pre-COD'!Y60","v":0},{"$f":"'Monthly Pre-COD'!Z60","v":0},{"$f":"'Monthly Pre-COD'!AA60","v":0},{"$f":"'Monthly Pre-COD'!AB60","v":0},{"$f":"'Monthly Pre-COD'!AC60","v":0},{"$f":"'Monthly Pre-COD'!AD60","v":0},{"$f":"'Monthly Pre-COD'!AE60","v":0},{"$f":"'Monthly Pre-COD'!AF60","v":0},{"$f":"'Monthly Pre-COD'!AG60","v":0},{"$f":"'Monthly Pre-COD'!AH60","v":0},{"$f":"'Monthly Pre-COD'!AI60","v":0},{"$f":"'Monthly Pre-COD'!AJ60","v":0},{"$f":"'Monthly Pre-COD'!AK60","v":0},{"$f":"'Monthly Pre-COD'!AL60","v":0},{"$f":"'Monthly Pre-COD'!AM60","v":0},{"$f":"'Monthly Pre-COD'!AN60","v":0},{"$f":"'Monthly Pre-COD'!AO60","v":0},{"$f":"'Monthly Pre-COD'!AP60","v":0},{"$f":"'Monthly Pre-COD'!AQ60","v":0},{"$f":"'Monthly Pre-COD'!AR60","v":0},{"$f":"'Monthly Pre-COD'!AS60","v":0},{"$f":"'Monthly Pre-COD'!AT60","v":0},{"$f":"'Monthly Pre-COD'!AU60","v":0},{"$f":"'Monthly Pre-COD'!AV60","v":0},{"$f":"'Monthly Pre-COD'!AW60","v":0},{"$f":"'Monthly Pre-COD'!AX60","v":0},{"$f":"'Monthly Pre-COD'!AY60","v":0},{"$f":"'Monthly Pre-COD'!AZ60","v":0},{"$f":"'Monthly Pre-COD'!BA60","v":0},{"$f":"'Monthly Pre-COD'!BB60","v":0},{"$f":"'Monthly Pre-COD'!BC60","v":0},{"$f":"'Monthly Pre-COD'!BD60","v":0},{"$f":"'Monthly Pre-COD'!BE60","v":0},{"$f":"'Monthly Pre-COD'!BF60","v":0},{"$f":"'Monthly Pre-COD'!BG60","v":0},{"$f":"'Monthly Pre-COD'!BH60","v":0},{"$f":"'Monthly Pre-COD'!BI60","v":0},{"$f":"'Monthly Pre-COD'!BJ60","v":0},{"$f":"'Monthly Pre-COD'!BK60","v":0},{"$f":"'Monthly Pre-COD'!BL60","v":0},{"$f":"'Monthly Pre-COD'!BM60","v":0},{"$f":"'Monthly Pre-COD'!BN60","v":0},{"$f":"'Monthly Pre-COD'!BO60","v":0},{"$f":"'Monthly Pre-COD'!BP60","v":0},{"$f":"'Monthly Pre-COD'!BQ60","v":0},{"$f":"'Monthly Pre-COD'!BR60","v":0},{"$f":"'Monthly Pre-COD'!BS60","v":0},{"$f":"'Monthly Pre-COD'!BT60","v":0},{"$f":"'Monthly Pre-COD'!BU60","v":0},{"$f":"'Monthly Pre-COD'!BV60","v":0},{"$f":"'Monthly Pre-COD'!BW60","v":0},{"$f":"'Monthly Pre-COD'!BX60","v":0},{"$f":"'Monthly Pre-COD'!BY60","v":0},{"$f":"'Monthly Pre-COD'!BZ60","v":0},{"$f":"'Monthly Pre-COD'!CA60","v":0},{"$f":"'Monthly Pre-COD'!CB60","v":0},{"$f":"'Monthly Pre-COD'!CC60","v":0},{"$f":"'Monthly Pre-COD'!CD60","v":0},{"$f":"'Monthly Pre-COD'!CE60","v":0},{"$f":"'Monthly Pre-COD'!CF60","v":0},{"$f":"'Monthly Pre-COD'!CG60","v":0},{"$f":"'Monthly Pre-COD'!CH60","v":0},{"$f":"'Monthly Pre-COD'!CI60","v":0},{"$f":"'Monthly Pre-COD'!CJ60","v":0},{"$f":"'Monthly Pre-COD'!CK60","v":0},{"$f":"'Monthly Pre-COD'!CL60","v":0},{"$f":"'Monthly Pre-COD'!CM60","v":0},{"$f":"'Monthly Pre-COD'!CN60","v":0},{"$f":"'Monthly Pre-COD'!CO60","v":0},{"$f":"'Monthly Pre-COD'!CP60","v":0},{"$f":"'Monthly Pre-COD'!CQ60","v":0},{"$f":"'Monthly Pre-COD'!CR60","v":0},{"$f":"'Monthly Pre-COD'!CS60","v":0},{"$f":"'Monthly Pre-COD'!CT60","v":0},{"$f":"'Monthly Pre-COD'!CU60","v":0},{"$f":"'Monthly Pre-COD'!CV60","v":0},{"$f":"'Monthly Pre-COD'!CW60","v":0},{"$f":"'Monthly Pre-COD'!CX60","v":0},{"$f":"'Monthly Pre-COD'!CY60","v":0},{"$f":"'Monthly Pre-COD'!CZ60","v":0},{"$f":"'Monthly Pre-COD'!DA60","v":0},{"$f":"'Monthly Pre-COD'!DB60","v":0},{"$f":"'Monthly Pre-COD'!DC60","v":0},{"$f":"'Monthly Pre-COD'!DD60","v":0},{"$f":"'Monthly Pre-COD'!DE60","v":0},{"$f":"'Monthly Pre-COD'!DF60","v":0},{"$f":"'Monthly Pre-COD'!DG60","v":0},{"$f":"'Monthly Pre-COD'!DH60","v":0},{"$f":"'Monthly Pre-COD'!DI60","v":0},{"$f":"'Monthly Pre-COD'!DJ60","v":0},{"$f":"'Monthly Pre-COD'!DK60","v":0},{"$f":"'Monthly Pre-COD'!DL60","v":0},{"$f":"'Monthly Pre-COD'!DM60","v":0},{"$f":"'Monthly Pre-COD'!DN60","v":0},{"$f":"'Monthly Pre-COD'!DO60","v":0},{"$f":"'Monthly Pre-COD'!DP60","v":0},{"$f":"'Monthly Pre-COD'!DQ60","v":0},{"$f":"'Monthly Pre-COD'!DR60","v":0},{"$f":"'Monthly Pre-COD'!DS60","v":0},{"$f":"'Monthly Pre-COD'!DT60","v":0},{"$f":"'Monthly Pre-COD'!DU60","v":0},{"$f":"'Monthly Pre-COD'!DV60","v":0},{"$f":"'Monthly Pre-COD'!DW60","v":0},{"$f":"'Monthly Pre-COD'!DX60","v":0},{"$f":"'Monthly Pre-COD'!DY60","v":0},{"$f":"'Monthly Pre-COD'!DZ60","v":0},{"$f":"'Monthly Pre-COD'!EA60","v":0},{"$f":"'Monthly Pre-COD'!EB60","v":0},{"$f":"'Monthly Pre-COD'!EC60","v":0},{"$f":"'Monthly Pre-COD'!ED60","v":0},{"$f":"'Monthly Pre-COD'!EE60","v":0},{"$f":"'Monthly Pre-COD'!EF60","v":0},{"$f":"'Monthly Pre-COD'!EG60","v":0},{"$f":"'Monthly Pre-COD'!EH60","v":0},{"$f":"'Monthly Pre-COD'!EI60","v":0},{"$f":"'Monthly Pre-COD'!EJ60","v":0},{"$f":"'Monthly Pre-COD'!EK60","v":0},{"$f":"'Monthly Pre-COD'!EL60","v":0},{"$f":"'Monthly Pre-COD'!EM60","v":0},{"$f":"'Monthly Pre-COD'!EN60","v":0},{"$f":"'Monthly Pre-COD'!EO60","v":0},{"$f":"'Monthly Pre-COD'!EP60","v":0},{"$f":"'Monthly Pre-COD'!EQ60","v":0},{"$f":"'Monthly Pre-COD'!ER60","v":0},{"$f":"'Monthly Pre-COD'!ES60","v":0},{"$f":"'Monthly Pre-COD'!ET60","v":0},{"$f":"'Monthly Pre-COD'!EU60","v":0},{"$f":"'Monthly Pre-COD'!EV60","v":0},{"$f":"'Monthly Pre-COD'!EW60","v":0},{"$f":"'Monthly Pre-COD'!EX60","v":0},{"$f":"'Monthly Pre-COD'!EY60","v":0},{"$f":"'Monthly Pre-COD'!EZ60","v":0},{"$f":"'Monthly Pre-COD'!FA60","v":0},{"$f":"'Monthly Pre-COD'!FB60","v":0},{"$f":"'Monthly Pre-COD'!FC60","v":0},{"$f":"'Monthly Pre-COD'!FD60","v":0},{"$f":"'Monthly Pre-COD'!FE60","v":0},{"$f":"'Monthly Pre-COD'!FF60","v":0},{"$f":"'Monthly Pre-COD'!FG60","v":0},{"$f":"'Monthly Pre-COD'!FH60","v":0},{"$f":"'Monthly Pre-COD'!FI60","v":0},{"$f":"'Monthly Pre-COD'!FJ60","v":0},{"$f":"'Monthly Pre-COD'!FK60","v":0},{"$f":"'Monthly Pre-COD'!FL60","v":0},{"$f":"'Monthly Pre-COD'!FM60","v":0},{"$f":"'Monthly Pre-COD'!FN60","v":0},{"$f":"'Monthly Pre-COD'!FO60","v":0},{"$f":"'Monthly Pre-COD'!FP60","v":0},{"$f":"'Monthly Pre-COD'!FQ60","v":0},{"$f":"'Monthly Pre-COD'!FR60","v":0},{"$f":"'Monthly Pre-COD'!FS60","v":0},{"$f":"'Monthly Pre-COD'!FT60","v":0},{"$f":"'Monthly Pre-COD'!FU60","v":0},{"$f":"'Monthly Pre-COD'!FV60","v":0},{"$f":"'Monthly Pre-COD'!FW60","v":0},{"$f":"'Monthly Pre-COD'!FX60","v":0},{"$f":"'Monthly Pre-COD'!FY60","v":0},{"$f":"'Monthly Pre-COD'!FZ60","v":0},{"$f":"'Monthly Pre-COD'!GA60","v":0},{"$f":"'Monthly Pre-COD'!GB60","v":0},{"$f":"'Monthly Pre-COD'!GC60","v":0},{"$f":"'Monthly Pre-COD'!GD60","v":0},{"$f":"'Monthly Pre-COD'!GE60","v":0},{"$f":"'Monthly Pre-COD'!GF60","v":0},{"$f":"'Monthly Pre-COD'!GG60","v":0},{"$f":"'Monthly Pre-COD'!GH60","v":0},{"$f":"'Monthly Pre-COD'!GI60","v":0},{"$f":"'Monthly Pre-COD'!GJ60","v":0},{"$f":"'Monthly Pre-COD'!GK60","v":0},{"$f":"'Monthly Pre-COD'!GL60","v":0},{"$f":"'Monthly Pre-COD'!GM60","v":0},{"$f":"'Monthly Pre-COD'!GN60","v":0},{"$f":"'Monthly Pre-COD'!GO60","v":0},{"$f":"'Monthly Pre-COD'!GP60","v":0},{"$f":"'Monthly Pre-COD'!GQ60","v":0},{"$f":"'Monthly Pre-COD'!GR60","v":0},{"$f":"'Monthly Pre-COD'!GS60","v":0},{"$f":"'Monthly Pre-COD'!GT60","v":0},{"$f":"'Monthly Pre-COD'!GU60","v":0},{"$f":"'Monthly Pre-COD'!GV60","v":0},{"$f":"'Monthly Pre-COD'!GW60","v":0},{"$f":"'Monthly Pre-COD'!GX60","v":0},{"$f":"'Monthly Pre-COD'!GY60","v":0},{"$f":"'Monthly Pre-COD'!GZ60","v":0},{"$f":"'Monthly Pre-COD'!HA60","v":0},{"$f":"'Monthly Pre-COD'!HB60","v":0},{"$f":"'Monthly Pre-COD'!HC60","v":0},{"$f":"'Monthly Pre-COD'!HD60","v":0},{"$f":"'Monthly Pre-COD'!HE60","v":0},{"$f":"'Monthly Pre-COD'!HF60","v":0},{"$f":"'Monthly Pre-COD'!HG60","v":0},{"$f":"'Monthly Pre-COD'!HH60","v":0},{"$f":"'Monthly Pre-COD'!HI60","v":0},{"$f":"'Monthly Pre-COD'!HJ60","v":0},{"$f":"'Monthly Pre-COD'!HK60","v":0},{"$f":"'Monthly Pre-COD'!HL60","v":0},{"$f":"'Monthly Pre-COD'!HM60","v":0},{"$f":"'Monthly Pre-COD'!HN60","v":0},{"$f":"'Monthly Pre-COD'!HO60","v":0},{"$f":"'Monthly Pre-COD'!HP60","v":0},{"$f":"'Monthly Pre-COD'!HQ60","v":0},{"$f":"'Monthly Pre-COD'!HR60","v":0},{"$f":"'Monthly Pre-COD'!HS60","v":0},{"$f":"'Monthly Pre-COD'!HT60","v":0},{"$f":"'Monthly Pre-COD'!HU60","v":0},{"$f":"'Monthly Pre-COD'!HV60","v":0},{"$f":"'Monthly Pre-COD'!HW60","v":0},{"$f":"'Monthly Pre-COD'!HX60","v":0},{"$f":"'Monthly Pre-COD'!HY60","v":0},{"$f":"'Monthly Pre-COD'!HZ60","v":0},{"$f":"'Monthly Pre-COD'!IA60","v":0},{"$f":"'Monthly Pre-COD'!IB60","v":0},{"$f":"'Monthly Pre-COD'!IC60","v":0},{"$f":"'Monthly Pre-COD'!ID60","v":0},{"$f":"'Monthly Pre-COD'!IE60","v":0},{"$f":"'Monthly Pre-COD'!IF60","v":0},{"$f":"'Monthly Pre-COD'!IG60","v":0},{"$f":"'Monthly Pre-COD'!IH60","v":0},{"$f":"'Monthly Pre-COD'!II60","v":0},{"$f":"'Monthly Pre-COD'!IJ60","v":0},{"$f":"'Monthly Pre-COD'!IK60","v":0},{"$f":"'Monthly Pre-COD'!IL60","v":0},{"$f":"'Monthly Pre-COD'!IM60","v":0},{"$f":"'Monthly Pre-COD'!IN60","v":0},{"$f":"'Monthly Pre-COD'!IO60","v":0},{"$f":"'Monthly Pre-COD'!IP60","v":0},{"$f":"'Monthly Pre-COD'!IQ60","v":0},{"$f":"'Monthly Pre-COD'!IR60","v":0},{"$f":"'Monthly Pre-COD'!IS60","v":0},{"$f":"'Monthly Pre-COD'!IT60","v":0},{"$f":"'Monthly Pre-COD'!IU60","v":0},{"$f":"'Monthly Pre-COD'!IV60","v":0},{"$f":"'Monthly Pre-COD'!IW60","v":0},{"$f":"'Monthly Pre-COD'!IX60","v":0},{"$f":"'Monthly Pre-COD'!IY60","v":0},{"$f":"'Monthly Pre-COD'!IZ60","v":0},{"$f":"'Monthly Pre-COD'!JA60","v":0},{"$f":"'Monthly Pre-COD'!JB60","v":0},{"$f":"'Monthly Pre-COD'!JC60","v":0},{"$f":"'Monthly Pre-COD'!JD60","v":0},{"$f":"'Monthly Pre-COD'!JE60","v":0},{"$f":"'Monthly Pre-COD'!JF60","v":0},{"$f":"'Monthly Pre-COD'!JG60","v":0},{"$f":"'Monthly Pre-COD'!JH60","v":0},{"$f":"'Monthly Pre-COD'!JI60","v":0},{"$f":"'Monthly Pre-COD'!JJ60","v":0},{"$f":"'Monthly Pre-COD'!JK60","v":0},{"$f":"'Monthly Pre-COD'!JL60","v":0},{"$f":"'Monthly Pre-COD'!JM60","v":0},{"$f":"'Monthly Pre-COD'!JN60","v":0},{"$f":"'Monthly Pre-COD'!JO60","v":0},{"$f":"'Monthly Pre-COD'!JP60","v":0},{"$f":"'Monthly Pre-COD'!JQ60","v":0},{"$f":"'Monthly Pre-COD'!JR60","v":0},{"$f":"'Monthly Pre-COD'!JS60","v":0},{"$f":"'Monthly Pre-COD'!JT60","v":0},{"$f":"'Monthly Pre-COD'!JU60","v":0},{"$f":"'Monthly Pre-COD'!JV60","v":0},{"$f":"'Monthly Pre-COD'!JW60","v":0},{"$f":"'Monthly Pre-COD'!JX60","v":0},{"$f":"'Monthly Pre-COD'!JY60","v":0},{"$f":"'Monthly Pre-COD'!JZ60","v":0},{"$f":"'Monthly Pre-COD'!KA60","v":0},{"$f":"'Monthly Pre-COD'!KB60","v":0},{"$f":"'Monthly Pre-COD'!KC60","v":0},{"$f":"'Monthly Pre-COD'!KD60","v":0},{"$f":"'Monthly Pre-COD'!KE60","v":0},{"$f":"'Monthly Pre-COD'!KF60","v":0},{"$f":"'Monthly Pre-COD'!KG60","v":0},{"$f":"'Monthly Pre-COD'!KH60","v":0},{"$f":"'Monthly Pre-COD'!KI60","v":0},{"$f":"'Monthly Pre-COD'!KJ60","v":0},{"$f":"'Monthly Pre-COD'!KK60","v":0},{"$f":"'Monthly Pre-COD'!KL60","v":0},{"$f":"'Monthly Pre-COD'!KM60","v":0},{"$f":"'Monthly Pre-COD'!KN60","v":0},{"$f":"'Monthly Pre-COD'!KO60","v":0},{"$f":"'Monthly Pre-COD'!KP60","v":0},{"$f":"'Monthly Pre-COD'!KQ60","v":0},{"$f":"'Monthly Pre-COD'!KR60","v":0},{"$f":"'Monthly Pre-COD'!KS60","v":0},{"$f":"'Monthly Pre-COD'!KT60","v":0},{"$f":"'Monthly Pre-COD'!KU60","v":0},{"$f":"'Monthly Pre-COD'!KV60","v":0},{"$f":"'Monthly Pre-COD'!KW60","v":0},{"$f":"'Monthly Pre-COD'!KX60","v":0},{"$f":"'Monthly Pre-COD'!KY60","v":0},{"$f":"'Monthly Pre-COD'!KZ60","v":0},{"$f":"'Monthly Pre-COD'!LA60","v":0},{"$f":"'Monthly Pre-COD'!LB60","v":0},{"$f":"'Monthly Pre-COD'!LC60","v":0},{"$f":"'Monthly Pre-COD'!LD60","v":0},{"$f":"'Monthly Pre-COD'!LE60","v":0},{"$f":"'Monthly Pre-COD'!LF60","v":0},{"$f":"'Monthly Pre-COD'!LG60","v":0},{"$f":"'Monthly Pre-COD'!LH60","v":0},{"$f":"'Monthly Pre-COD'!LI60","v":0},{"$f":"'Monthly Pre-COD'!LJ60","v":0},{"$f":"'Monthly Pre-COD'!LK60","v":0},{"$f":"'Monthly Pre-COD'!LL60","v":0},{"$f":"'Monthly Pre-COD'!LM60","v":0},{"$f":"'Monthly Pre-COD'!LN60","v":0},{"$f":"'Monthly Pre-COD'!LO60","v":0},{"$f":"'Monthly Pre-COD'!LP60","v":0},{"$f":"'Monthly Pre-COD'!LQ60","v":0},{"$f":"'Monthly Pre-COD'!LR60","v":0},{"$f":"'Monthly Pre-COD'!LS60","v":0},{"$f":"'Monthly Pre-COD'!LT60","v":0},{"$f":"'Monthly Pre-COD'!LU60","v":0},{"$f":"'Monthly Pre-COD'!LV60","v":0},{"$f":"'Monthly Pre-COD'!LW60","v":0},{"$f":"'Monthly Pre-COD'!LX60","v":0},{"$f":"'Monthly Pre-COD'!LY60","v":0},{"$f":"'Monthly Pre-COD'!LZ60","v":0},{"$f":"'Monthly Pre-COD'!MA60","v":0},{"$f":"'Monthly Pre-COD'!MB60","v":0},{"$f":"'Monthly Pre-COD'!MC60","v":0},{"$f":"'Monthly Pre-COD'!MD60","v":0},{"$f":"'Monthly Pre-COD'!ME60","v":0},{"$f":"'Monthly Pre-COD'!MF60","v":0},{"$f":"'Monthly Pre-COD'!MG60","v":0},{"$f":"'Monthly Pre-COD'!MH60","v":0},{"$f":"'Monthly Pre-COD'!MI60","v":0},{"$f":"'Monthly Pre-COD'!MJ60","v":0},{"$f":"'Monthly Pre-COD'!MK60","v":0},{"$f":"'Monthly Pre-COD'!ML60","v":0},{"$f":"'Monthly Pre-COD'!MM60","v":0},{"$f":"'Monthly Pre-COD'!MN60","v":0},{"$f":"'Monthly Pre-COD'!MO60","v":0},{"$f":"'Monthly Pre-COD'!MP60","v":0},{"$f":"'Monthly Pre-COD'!MQ60","v":0},{"$f":"'Monthly Pre-COD'!MR60","v":0},{"$f":"'Monthly Pre-COD'!MS60","v":0},{"$f":"'Monthly Pre-COD'!MT60","v":0},{"$f":"'Monthly Pre-COD'!MU60","v":0},{"$f":"'Monthly Pre-COD'!MV60","v":0},{"$f":"'Monthly Pre-COD'!MW60","v":0},{"$f":"'Monthly Pre-COD'!MX60","v":0},{"$f":"'Monthly Pre-COD'!MY60","v":0},{"$f":"'Monthly Pre-COD'!MZ60","v":0},{"$f":"'Monthly Pre-COD'!NA60","v":0},{"$f":"'Monthly Pre-COD'!NB60","v":0},{"$f":"'Monthly Pre-COD'!NC60","v":0},{"$f":"'Monthly Pre-COD'!ND60","v":0},{"$f":"'Monthly Pre-COD'!NE60","v":0},{"$f":"'Monthly Pre-COD'!NF60","v":0},{"$f":"'Monthly Pre-COD'!NG60","v":0},{"$f":"'Monthly Pre-COD'!NH60","v":0},{"$f":"'Monthly Pre-COD'!NI60","v":0},{"$f":"'Monthly Pre-COD'!NJ60","v":0},{"$f":"'Monthly Pre-COD'!NK60","v":0},{"$f":"'Monthly Pre-COD'!NL60","v":0},{"$f":"'Monthly Pre-COD'!NM60","v":0},{"$f":"'Monthly Pre-COD'!NN60","v":0},{"$f":"'Monthly Pre-COD'!NO60","v":0},{"$f":"'Monthly Pre-COD'!NP60","v":0},{"$f":"'Monthly Pre-COD'!NQ60","v":0},{"$f":"'Monthly Pre-COD'!NR60","v":0},{"$f":"'Monthly Pre-COD'!NS60","v":0},{"$f":"'Monthly Pre-COD'!NT60","v":0},{"$f":"'Monthly Pre-COD'!NU60","v":0},{"$f":"'Monthly Pre-COD'!NV60","v":0},{"$f":"'Monthly Pre-COD'!NW60","v":0},{"$f":"'Monthly Pre-COD'!NX60","v":0},{"$f":"'Monthly Pre-COD'!NY60","v":0},{"$f":"'Monthly Pre-COD'!NZ60","v":0},{"$f":"'Monthly Pre-COD'!OA60","v":0},{"$f":"'Monthly Pre-COD'!OB60","v":0},{"$f":"'Monthly Pre-COD'!OC60","v":0},{"$f":"'Monthly Pre-COD'!OD60","v":0},{"$f":"'Monthly Pre-COD'!OE60","v":0},{"$f":"'Monthly Pre-COD'!OF60","v":0},{"$f":"'Monthly Pre-COD'!OG60","v":0},{"$f":"'Monthly Pre-COD'!OH60","v":0},{"$f":"'Monthly Pre-COD'!OI60","v":0},{"$f":"'Monthly Pre-COD'!OJ60","v":0},{"$f":"'Monthly Pre-COD'!OK60","v":0},{"$f":"'Monthly Pre-COD'!OL60","v":0},{"$f":"'Monthly Pre-COD'!OM60","v":0},{"$f":"'Monthly Pre-COD'!ON60","v":0},{"$f":"'Monthly Pre-COD'!OO60","v":0},{"$f":"'Monthly Pre-COD'!OP60","v":0},{"$f":"'Monthly Pre-COD'!OQ60","v":0},{"$f":"'Monthly Pre-COD'!OR60","v":0},{"$f":"'Monthly Pre-COD'!OS60","v":0},{"$f":"'Monthly Pre-COD'!OT60","v":0},{"$f":"'Monthly Pre-COD'!OU60","v":0},{"$f":"'Monthly Pre-COD'!OV60","v":0},{"$f":"'Monthly Pre-COD'!OW60","v":0},{"$f":"'Monthly Pre-COD'!OX60","v":0},{"$f":"'Monthly Pre-COD'!OY60","v":0}]
[null,"DSRA Funded",null,null,null,null,{"$f":"'Monthly Pre-COD'!H30","v":0},{"$f":"'Monthly Pre-COD'!I30","v":0},{"$f":"'Monthly Pre-COD'!J30","v":0},{"$f":"'Monthly Pre-COD'!K30","v":0},{"$f":"'Monthly Pre-COD'!L30","v":0},{"$f":"'Monthly Pre-COD'!M30","v":377930.80133303767},{"$f":"'Monthly Pre-COD'!N30","v":0},{"$f":"'Monthly Pre-COD'!O30","v":0},{"$f":"'Monthly Pre-COD'!P30","v":0},{"$f":"'Monthly Pre-COD'!Q30","v":0},{"$f":"'Monthly Pre-COD'!R30","v":0},{"$f":"'Monthly Pre-COD'!S30","v":0},{"$f":"'Monthly Pre-COD'!T30","v":0},{"$f":"'Monthly Pre-COD'!U30","v":0},{"$f":"'Monthly Pre-COD'!V30","v":0},{"$f":"'Monthly Pre-COD'!W30","v":0},{"$f":"'Monthly Pre-COD'!X30","v":0},{"$f":"'Monthly Pre-COD'!Y30","v":0},{"$f":"'Monthly Pre-COD'!Z30","v":0},{"$f":"'Monthly Pre-COD'!AA30","v":0},{"$f":"'Monthly Pre-COD'!AB30","v":0},{"$f":"'Monthly Pre-COD'!AC30","v":0},{"$f":"'Monthly Pre-COD'!AD30","v":0},{"$f":"'Monthly Pre-COD'!AE30","v":0},{"$f":"'Monthly Pre-COD'!AF30","v":0},{"$f":"'Monthly Pre-COD'!AG30","v":0},{"$f":"'Monthly Pre-COD'!AH30","v":0},{"$f":"'Monthly Pre-COD'!AI30","v":0},{"$f":"'Monthly Pre-COD'!AJ30","v":0},{"$f":"'Monthly Pre-COD'!AK30","v":0},{"$f":"'Monthly Pre-COD'!AL30","v":0},{"$f":"'Monthly Pre-COD'!AM30","v":0},{"$f":"'Monthly Pre-COD'!AN30","v":0},{"$f":"'Monthly Pre-COD'!AO30","v":0},{"$f":"'Monthly Pre-COD'!AP30","v":0},{"$f":"'Monthly Pre-COD'!AQ30","v":0},{"$f":"'Monthly Pre-COD'!AR30","v":0},{"$f":"'Monthly Pre-COD'!AS30","v":0},{"$f":"'Monthly Pre-COD'!AT30","v":0},{"$f":"'Monthly Pre-COD'!AU30","v":0},{"$f":"'Monthly Pre-COD'!AV30","v":0},{"$f":"'Monthly Pre-COD'!AW30","v":0},{"$f":"'Monthly Pre-COD'!AX30","v":0},{"$f":"'Monthly Pre-COD'!AY30","v":0},{"$f":"'Monthly Pre-COD'!AZ30","v":0},{"$f":"'Monthly Pre-COD'!BA30","v":0},{"$f":"'Monthly Pre-COD'!BB30","v":0},{"$f":"'Monthly Pre-COD'!BC30","v":0},{"$f":"'Monthly Pre-COD'!BD30","v":0},{"$f":"'Monthly Pre-COD'!BE30","v":0},{"$f":"'Monthly Pre-COD'!BF30","v":0},{"$f":"'Monthly Pre-COD'!BG30","v":0},{"$f":"'Monthly Pre-COD'!BH30","v":0},{"$f":"'Monthly Pre-COD'!BI30","v":0},{"$f":"'Monthly Pre-COD'!BJ30","v":0},{"$f":"'Monthly Pre-COD'!BK30","v":0},{"$f":"'Monthly Pre-COD'!BL30","v":0},{"$f":"'Monthly Pre-COD'!BM30","v":0},{"$f":"'Monthly Pre-COD'!BN30","v":0},{"$f":"'Monthly Pre-COD'!BO30","v":0},{"$f":"'Monthly Pre-COD'!BP30","v":0},{"$f":"'Monthly Pre-COD'!BQ30","v":0},{"$f":"'Monthly Pre-COD'!BR30","v":0},{"$f":"'Monthly Pre-COD'!BS30","v":0},{"$f":"'Monthly Pre-COD'!BT30","v":0},{"$f":"'Monthly Pre-COD'!BU30","v":0},{"$f":"'Monthly Pre-COD'!BV30","v":0},{"$f":"'Monthly Pre-COD'!BW30","v":0},{"$f":"'Monthly Pre-COD'!BX30","v":0},{"$f":"'Monthly Pre-COD'!BY30","v":0},{"$f":"'Monthly Pre-COD'!BZ30","v":0},{"$f":"'Monthly Pre-COD'!CA30","v":0},{"$f":"'Monthly Pre-COD'!CB30","v":0},{"$f":"'Monthly Pre-COD'!CC30","v":0},{"$f":"'Monthly Pre-COD'!CD30","v":0},{"$f":"'Monthly Pre-COD'!CE30","v":0},{"$f":"'Monthly Pre-COD'!CF30","v":0},{"$f":"'Monthly Pre-COD'!CG30","v":0},{"$f":"'Monthly Pre-COD'!CH30","v":0},{"$f":"'Monthly Pre-COD'!CI30","v":0},{"$f":"'Monthly Pre-COD'!CJ30","v":0},{"$f":"'Monthly Pre-COD'!CK30","v":0},{"$f":"'Monthly Pre-COD'!CL30","v":0},{"$f":"'Monthly Pre-COD'!CM30","v":0},{"$f":"'Monthly Pre-COD'!CN30","v":0},{"$f":"'Monthly Pre-COD'!CO30","v":0},{"$f":"'Monthly Pre-COD'!CP30","v":0},{"$f":"'Monthly Pre-COD'!CQ30","v":0},{"$f":"'Monthly Pre-COD'!CR30","v":0},{"$f":"'Monthly Pre-COD'!CS30","v":0},{"$f":"'Monthly Pre-COD'!CT30","v":0},{"$f":"'Monthly Pre-COD'!CU30","v":0},{"$f":"'Monthly Pre-COD'!CV30","v":0},{"$f":"'Monthly Pre-COD'!CW30","v":0},{"$f":"'Monthly Pre-COD'!CX30","v":0},{"$f":"'Monthly Pre-COD'!CY30","v":0},{"$f":"'Monthly Pre-COD'!CZ30","v":0},{"$f":"'Monthly Pre-COD'!DA30","v":0},{"$f":"'Monthly Pre-COD'!DB30","v":0},{"$f":"'Monthly Pre-COD'!DC30","v":0},{"$f":"'Monthly Pre-COD'!DD30","v":0},{"$f":"'Monthly Pre-COD'!DE30","v":0},{"$f":"'Monthly Pre-COD'!DF30","v":0},{"$f":"'Monthly Pre-COD'!DG30","v":0},{"$f":"'Monthly Pre-COD'!DH30","v":0},{"$f":"'Monthly Pre-COD'!DI30","v":0},{"$f":"'Monthly Pre-COD'!DJ30","v":0},{"$f":"'Monthly Pre-COD'!DK30","v":0},{"$f":"'Monthly Pre-COD'!DL30","v":0},{"$f":"'Monthly Pre-COD'!DM30","v":0},{"$f":"'Monthly Pre-COD'!DN30","v":0},{"$f":"'Monthly Pre-COD'!DO30","v":0},{"$f":"'Monthly Pre-COD'!DP30","v":0},{"$f":"'Monthly Pre-COD'!DQ30","v":0},{"$f":"'Monthly Pre-COD'!DR30","v":0},{"$f":"'Monthly Pre-COD'!DS30","v":0},{"$f":"'Monthly Pre-COD'!DT30","v":0},{"$f":"'Monthly Pre-COD'!DU30","v":0},{"$f":"'Monthly Pre-COD'!DV30","v":0},{"$f":"'Monthly Pre-COD'!DW30","v":0},{"$f":"'Monthly Pre-COD'!DX30","v":0},{"$f":"'Monthly Pre-COD'!DY30","v":0},{"$f":"'Monthly Pre-COD'!DZ30","v":0},{"$f":"'Monthly Pre-COD'!EA30","v":0},{"$f":"'Monthly Pre-COD'!EB30","v":0},{"$f":"'Monthly Pre-COD'!EC30","v":0},{"$f":"'Monthly Pre-COD'!ED30","v":0},{"$f":"'Monthly Pre-COD'!EE30","v":0},{"$f":"'Monthly Pre-COD'!EF30","v":0},{"$f":"'Monthly Pre-COD'!EG30","v":0},{"$f":"'Monthly Pre-COD'!EH30","v":0},{"$f":"'Monthly Pre-COD'!EI30","v":0},{"$f":"'Monthly Pre-COD'!EJ30","v":0},{"$f":"'Monthly Pre-COD'!EK30","v":0},{"$f":"'Monthly Pre-COD'!EL30","v":0},{"$f":"'Monthly Pre-COD'!EM30","v":0},{"$f":"'Monthly Pre-COD'!EN30","v":0},{"$f":"'Monthly Pre-COD'!EO30","v":0},{"$f":"'Monthly Pre-COD'!EP30","v":0},{"$f":"'Monthly Pre-COD'!EQ30","v":0},{"$f":"'Monthly Pre-COD'!ER30","v":0},{"$f":"'Monthly Pre-COD'!ES30","v":0},{"$f":"'Monthly Pre-COD'!ET30","v":0},{"$f":"'Monthly Pre-COD'!EU30","v":0},{"$f":"'Monthly Pre-COD'!EV30","v":0},{"$f":"'Monthly Pre-COD'!EW30","v":0},{"$f":"'Monthly Pre-COD'!EX30","v":0},{"$f":"'Monthly Pre-COD'!EY30","v":0},{"$f":"'Monthly Pre-COD'!EZ30","v":0},{"$f":"'Monthly Pre-COD'!FA30","v":0},{"$f":"'Monthly Pre-COD'!FB30","v":0},{"$f":"'Monthly Pre-COD'!FC30","v":0},{"$f":"'Monthly Pre-COD'!FD30","v":0},{"$f":"'Monthly Pre-COD'!FE30","v":0},{"$f":"'Monthly Pre-COD'!FF30","v":0},{"$f":"'Monthly Pre-COD'!FG30","v":0},{"$f":"'Monthly Pre-COD'!FH30","v":0},{"$f":"'Monthly Pre-COD'!FI30","v":0},{"$f":"'Monthly Pre-COD'!FJ30","v":0},{"$f":"'Monthly Pre-COD'!FK30","v":0},{"$f":"'Monthly Pre-COD'!FL30","v":0},{"$f":"'Monthly Pre-COD'!FM30","v":0},{"$f":"'Monthly Pre-COD'!FN30","v":0},{"$f":"'Monthly Pre-COD'!FO30","v":0},{"$f":"'Monthly Pre-COD'!FP30","v":0},{"$f":"'Monthly Pre-COD'!FQ30","v":0},{"$f":"'Monthly Pre-COD'!FR30","v":0},{"$f":"'Monthly Pre-COD'!FS30","v":0},{"$f":"'Monthly Pre-COD'!FT30","v":0},{"$f":"'Monthly Pre-COD'!FU30","v":0},{"$f":"'Monthly Pre-COD'!FV30","v":0},{"$f":"'Monthly Pre-COD'!FW30","v":0},{"$f":"'Monthly Pre-COD'!FX30","v":0},{"$f":"'Monthly Pre-COD'!FY30","v":0},{"$f":"'Monthly Pre-COD'!FZ30","v":0},{"$f":"'Monthly Pre-COD'!GA30","v":0},{"$f":"'Monthly Pre-COD'!GB30","v":0},{"$f":"'Monthly Pre-COD'!GC30","v":0},{"$f":"'Monthly Pre-COD'!GD30","v":0},{"$f":"'Monthly Pre-COD'!GE30","v":0},{"$f":"'Monthly Pre-COD'!GF30","v":0},{"$f":"'Monthly Pre-COD'!GG30","v":0},{"$f":"'Monthly Pre-COD'!GH30","v":0},{"$f":"'Monthly Pre-COD'!GI30","v":0},{"$f":"'Monthly Pre-COD'!GJ30","v":0},{"$f":"'Monthly Pre-COD'!GK30","v":0},{"$f":"'Monthly Pre-COD'!GL30","v":0},{"$f":"'Monthly Pre-COD'!GM30","v":0},{"$f":"'Monthly Pre-COD'!GN30","v":0},{"$f":"'Monthly Pre-COD'!GO30","v":0},{"$f":"'Monthly Pre-COD'!GP30","v":0},{"$f":"'Monthly Pre-COD'!GQ30","v":0},{"$f":"'Monthly Pre-COD'!GR30","v":0},{"$f":"'Monthly Pre-COD'!GS30","v":0},{"$f":"'Monthly Pre-COD'!GT30","v":0},{"$f":"'Monthly Pre-COD'!GU30","v":0},{"$f":"'Monthly Pre-COD'!GV30","v":0},{"$f":"'Monthly Pre-COD'!GW30","v":0},{"$f":"'Monthly Pre-COD'!GX30","v":0},{"$f":"'Monthly Pre-COD'!GY30","v":0},{"$f":"'Monthly Pre-COD'!GZ30","v":0},{"$f":"'Monthly Pre-COD'!HA30","v":0},{"$f":"'Monthly Pre-COD'!HB30","v":0},{"$f":"'Monthly Pre-COD'!HC30","v":0},{"$f":"'Monthly Pre-COD'!HD30","v":0},{"$f":"'Monthly Pre-COD'!HE30","v":0},{"$f":"'Monthly Pre-COD'!HF30","v":0},{"$f":"'Monthly Pre-COD'!HG30","v":0},{"$f":"'Monthly Pre-COD'!HH30","v":0},{"$f":"'Monthly Pre-COD'!HI30","v":0},{"$f":"'Monthly Pre-COD'!HJ30","v":0},{"$f":"'Monthly Pre-COD'!HK30","v":0},{"$f":"'Monthly Pre-COD'!HL30","v":0},{"$f":"'Monthly Pre-COD'!HM30","v":0},{"$f":"'Monthly Pre-COD'!HN30","v":0},{"$f":"'Monthly Pre-COD'!HO30","v":0},{"$f":"'Monthly Pre-COD'!HP30","v":0},{"$f":"'Monthly Pre-COD'!HQ30","v":0},{"$f":"'Monthly Pre-COD'!HR30","v":0},{"$f":"'Monthly Pre-COD'!HS30","v":0},{"$f":"'Monthly Pre-COD'!HT30","v":0},{"$f":"'Monthly Pre-COD'!HU30","v":0},{"$f":"'Monthly Pre-COD'!HV30","v":0},{"$f":"'Monthly Pre-COD'!HW30","v":0},{"$f":"'Monthly Pre-COD'!HX30","v":0},{"$f":"'Monthly Pre-COD'!HY30","v":0},{"$f":"'Monthly Pre-COD'!HZ30","v":0},{"$f":"'Monthly Pre-COD'!IA30","v":0},{"$f":"'Monthly Pre-COD'!IB30","v":0},{"$f":"'Monthly Pre-COD'!IC30","v":0},{"$f":"'Monthly Pre-COD'!ID30","v":0},{"$f":"'Monthly Pre-COD'!IE30","v":0},{"$f":"'Monthly Pre-COD'!IF30","v":0},{"$f":"'Monthly Pre-COD'!IG30","v":0},{"$f":"'Monthly Pre-COD'!IH30","v":0},{"$f":"'Monthly Pre-COD'!II30","v":0},{"$f":"'Monthly Pre-COD'!IJ30","v":0},{"$f":"'Monthly Pre-COD'!IK30","v":0},{"$f":"'Monthly Pre-COD'!IL30","v":0},{"$f":"'Monthly Pre-COD'!IM30","v":0},{"$f":"'Monthly Pre-COD'!IN30","v":0},{"$f":"'Monthly Pre-COD'!IO30","v":0},{"$f":"'Monthly Pre-COD'!IP30","v":0},{"$f":"'Monthly Pre-COD'!IQ30","v":0},{"$f":"'Monthly Pre-COD'!IR30","v":0},{"$f":"'Monthly Pre-COD'!IS30","v":0},{"$f":"'Monthly Pre-COD'!IT30","v":0},{"$f":"'Monthly Pre-COD'!IU30","v":0},{"$f":"'Monthly Pre-COD'!IV30","v":0},{"$f":"'Monthly Pre-COD'!IW30","v":0},{"$f":"'Monthly Pre-COD'!IX30","v":0},{"$f":"'Monthly Pre-COD'!IY30","v":0},{"$f":"'Monthly Pre-COD'!IZ30","v":0},{"$f":"'Monthly Pre-COD'!JA30","v":0},{"$f":"'Monthly Pre-COD'!JB30","v":0},{"$f":"'Monthly Pre-COD'!JC30","v":0},{"$f":"'Monthly Pre-COD'!JD30","v":0},{"$f":"'Monthly Pre-COD'!JE30","v":0},{"$f":"'Monthly Pre-COD'!JF30","v":0},{"$f":"'Monthly Pre-COD'!JG30","v":0},{"$f":"'Monthly Pre-COD'!JH30","v":0},{"$f":"'Monthly Pre-COD'!JI30","v":0},{"$f":"'Monthly Pre-COD'!JJ30","v":0},{"$f":"'Monthly Pre-COD'!JK30","v":0},{"$f":"'Monthly Pre-COD'!JL30","v":0},{"$f":"'Monthly Pre-COD'!JM30","v":0},{"$f":"'Monthly Pre-COD'!JN30","v":0},{"$f":"'Monthly Pre-COD'!JO30","v":0},{"$f":"'Monthly Pre-COD'!JP30","v":0},{"$f":"'Monthly Pre-COD'!JQ30","v":0},{"$f":"'Monthly Pre-COD'!JR30","v":0},{"$f":"'Monthly Pre-COD'!JS30","v":0},{"$f":"'Monthly Pre-COD'!JT30","v":0},{"$f":"'Monthly Pre-COD'!JU30","v":0},{"$f":"'Monthly Pre-COD'!JV30","v":0},{"$f":"'Monthly Pre-COD'!JW30","v":0},{"$f":"'Monthly Pre-COD'!JX30","v":0},{"$f":"'Monthly Pre-COD'!JY30","v":0},{"$f":"'Monthly Pre-COD'!JZ30","v":0},{"$f":"'Monthly Pre-COD'!KA30","v":0},{"$f":"'Monthly Pre-COD'!KB30","v":0},{"$f":"'Monthly Pre-COD'!KC30","v":0},{"$f":"'Monthly Pre-COD'!KD30","v":0},{"$f":"'Monthly Pre-COD'!KE30","v":0},{"$f":"'Monthly Pre-COD'!KF30","v":0},{"$f":"'Monthly Pre-COD'!KG30","v":0},{"$f":"'Monthly Pre-COD'!KH30","v":0},{"$f":"'Monthly Pre-COD'!KI30","v":0},{"$f":"'Monthly Pre-COD'!KJ30","v":0},{"$f":"'Monthly Pre-COD'!KK30","v":0},{"$f":"'Monthly Pre-COD'!KL30","v":0},{"$f":"'Monthly Pre-COD'!KM30","v":0},{"$f":"'Monthly Pre-COD'!KN30","v":0},{"$f":"'Monthly Pre-COD'!KO30","v":0},{"$f":"'Monthly Pre-COD'!KP30","v":0},{"$f":"'Monthly Pre-COD'!KQ30","v":0},{"$f":"'Monthly Pre-COD'!KR30","v":0},{"$f":"'Monthly Pre-COD'!KS30","v":0},{"$f":"'Monthly Pre-COD'!KT30","v":0},{"$f":"'Monthly Pre-COD'!KU30","v":0},{"$f":"'Monthly Pre-COD'!KV30","v":0},{"$f":"'Monthly Pre-COD'!KW30","v":0},{"$f":"'Monthly Pre-COD'!KX30","v":0},{"$f":"'Monthly Pre-COD'!KY30","v":0},{"$f":"'Monthly Pre-COD'!KZ30","v":0},{"$f":"'Monthly Pre-COD'!LA30","v":0},{"$f":"'Monthly Pre-COD'!LB30","v":0},{"$f":"'Monthly Pre-COD'!LC30","v":0},{"$f":"'Monthly Pre-COD'!LD30","v":0},{"$f":"'Monthly Pre-COD'!LE30","v":0},{"$f":"'Monthly Pre-COD'!LF30","v":0},{"$f":"'Monthly Pre-COD'!LG30","v":0},{"$f":"'Monthly Pre-COD'!LH30","v":0},{"$f":"'Monthly Pre-COD'!LI30","v":0},{"$f":"'Monthly Pre-COD'!LJ30","v":0},{"$f":"'Monthly Pre-COD'!LK30","v":0},{"$f":"'Monthly Pre-COD'!LL30","v":0},{"$f":"'Monthly Pre-COD'!LM30","v":0},{"$f":"'Monthly Pre-COD'!LN30","v":0},{"$f":"'Monthly Pre-COD'!LO30","v":0},{"$f":"'Monthly Pre-COD'!LP30","v":0},{"$f":"'Monthly Pre-COD'!LQ30","v":0},{"$f":"'Monthly Pre-COD'!LR30","v":0},{"$f":"'Monthly Pre-COD'!LS30","v":0},{"$f":"'Monthly Pre-COD'!LT30","v":0},{"$f":"'Monthly Pre-COD'!LU30","v":0},{"$f":"'Monthly Pre-COD'!LV30","v":0},{"$f":"'Monthly Pre-COD'!LW30","v":0},{"$f":"'Monthly Pre-COD'!LX30","v":0},{"$f":"'Monthly Pre-COD'!LY30","v":0},{"$f":"'Monthly Pre-COD'!LZ30","v":0},{"$f":"'Monthly Pre-COD'!MA30","v":0},{"$f":"'Monthly Pre-COD'!MB30","v":0},{"$f":"'Monthly Pre-COD'!MC30","v":0},{"$f":"'Monthly Pre-COD'!MD30","v":0},{"$f":"'Monthly Pre-COD'!ME30","v":0},{"$f":"'Monthly Pre-COD'!MF30","v":0},{"$f":"'Monthly Pre-COD'!MG30","v":0},{"$f":"'Monthly Pre-COD'!MH30","v":0},{"$f":"'Monthly Pre-COD'!MI30","v":0},{"$f":"'Monthly Pre-COD'!MJ30","v":0},{"$f":"'Monthly Pre-COD'!MK30","v":0},{"$f":"'Monthly Pre-COD'!ML30","v":0},{"$f":"'Monthly Pre-COD'!MM30","v":0},{"$f":"'Monthly Pre-COD'!MN30","v":0},{"$f":"'Monthly Pre-COD'!MO30","v":0},{"$f":"'Monthly Pre-COD'!MP30","v":0},{"$f":"'Monthly Pre-COD'!MQ30","v":0},{"$f":"'Monthly Pre-COD'!MR30","v":0},{"$f":"'Monthly Pre-COD'!MS30","v":0},{"$f":"'Monthly Pre-COD'!MT30","v":0},{"$f":"'Monthly Pre-COD'!MU30","v":0},{"$f":"'Monthly Pre-COD'!MV30","v":0},{"$f":"'Monthly Pre-COD'!MW30","v":0},{"$f":"'Monthly Pre-COD'!MX30","v":0},{"$f":"'Monthly Pre-COD'!MY30","v":0},{"$f":"'Monthly Pre-COD'!MZ30","v":0},{"$f":"'Monthly Pre-COD'!NA30","v":0},{"$f":"'Monthly Pre-COD'!NB30","v":0},{"$f":"'Monthly Pre-COD'!NC30","v":0},{"$f":"'Monthly Pre-COD'!ND30","v":0},{"$f":"'Monthly Pre-COD'!NE30","v":0},{"$f":"'Monthly Pre-COD'!NF30","v":0},{"$f":"'Monthly Pre-COD'!NG30","v":0},{"$f":"'Monthly Pre-COD'!NH30","v":0},{"$f":"'Monthly Pre-COD'!NI30","v":0},{"$f":"'Monthly Pre-COD'!NJ30","v":0},{"$f":"'Monthly Pre-COD'!NK30","v":0},{"$f":"'Monthly Pre-COD'!NL30","v":0},{"$f":"'Monthly Pre-COD'!NM30","v":0},{"$f":"'Monthly Pre-COD'!NN30","v":0},{"$f":"'Monthly Pre-COD'!NO30","v":0},{"$f":"'Monthly Pre-COD'!NP30","v":0},{"$f":"'Monthly Pre-COD'!NQ30","v":0},{"$f":"'Monthly Pre-COD'!NR30","v":0},{"$f":"'Monthly Pre-COD'!NS30","v":0},{"$f":"'Monthly Pre-COD'!NT30","v":0},{"$f":"'Monthly Pre-COD'!NU30","v":0},{"$f":"'Monthly Pre-COD'!NV30","v":0},{"$f":"'Monthly Pre-COD'!NW30","v":0},{"$f":"'Monthly Pre-COD'!NX30","v":0},{"$f":"'Monthly Pre-COD'!NY30","v":0},{"$f":"'Monthly Pre-COD'!NZ30","v":0},{"$f":"'Monthly Pre-COD'!OA30","v":0},{"$f":"'Monthly Pre-COD'!OB30","v":0},{"$f":"'Monthly Pre-COD'!OC30","v":0},{"$f":"'Monthly Pre-COD'!OD30","v":0},{"$f":"'Monthly Pre-COD'!OE30","v":0},{"$f":"'Monthly Pre-COD'!OF30","v":0},{"$f":"'Monthly Pre-COD'!OG30","v":0},{"$f":"'Monthly Pre-COD'!OH30","v":0},{"$f":"'Monthly Pre-COD'!OI30","v":0},{"$f":"'Monthly Pre-COD'!OJ30","v":0},{"$f":"'Monthly Pre-COD'!OK30","v":0},{"$f":"'Monthly Pre-COD'!OL30","v":0},{"$f":"'Monthly Pre-COD'!OM30","v":0},{"$f":"'Monthly Pre-COD'!ON30","v":0},{"$f":"'Monthly Pre-COD'!OO30","v":0},{"$f":"'Monthly Pre-COD'!OP30","v":0},{"$f":"'Monthly Pre-COD'!OQ30","v":0},{"$f":"'Monthly Pre-COD'!OR30","v":0},{"$f":"'Monthly Pre-COD'!OS30","v":0},{"$f":"'Monthly Pre-COD'!OT30","v":0},{"$f":"'Monthly Pre-COD'!OU30","v":0},{"$f":"'Monthly Pre-COD'!OV30","v":0},{"$f":"'Monthly Pre-COD'!OW30","v":0},{"$f":"'Monthly Pre-COD'!OX30","v":0},{"$f":"'Monthly Pre-COD'!OY30","v":0}]
[null,"Operating Reserve Funded",null,null,null,null,{"$f":"'Monthly Pre-COD'!H31","v":0},{"$f":"'Monthly Pre-COD'!I31","v":0},{"$f":"'Monthly Pre-COD'!J31","v":0},{"$f":"'Monthly Pre-COD'!K31","v":0},{"$f":"'Monthly Pre-COD'!L31","v":0},{"$f":"'Monthly Pre-COD'!M31","v":95207.5},{"$f":"'Monthly Pre-COD'!N31","v":0},{"$f":"'Monthly Pre-COD'!O31","v":0},{"$f":"'Monthly Pre-COD'!P31","v":0},{"$f":"'Monthly Pre-COD'!Q31","v":0},{"$f":"'Monthly Pre-COD'!R31","v":0},{"$f":"'Monthly Pre-COD'!S31","v":0},{"$f":"'Monthly Pre-COD'!T31","v":0},{"$f":"'Monthly Pre-COD'!U31","v":0},{"$f":"'Monthly Pre-COD'!V31","v":0},{"$f":"'Monthly Pre-COD'!W31","v":0},{"$f":"'Monthly Pre-COD'!X31","v":0},{"$f":"'Monthly Pre-COD'!Y31","v":0},{"$f":"'Monthly Pre-COD'!Z31","v":0},{"$f":"'Monthly Pre-COD'!AA31","v":0},{"$f":"'Monthly Pre-COD'!AB31","v":0},{"$f":"'Monthly Pre-COD'!AC31","v":0},{"$f":"'Monthly Pre-COD'!AD31","v":0},{"$f":"'Monthly Pre-COD'!AE31","v":0},{"$f":"'Monthly Pre-COD'!AF31","v":0},{"$f":"'Monthly Pre-COD'!AG31","v":0},{"$f":"'Monthly Pre-COD'!AH31","v":0},{"$f":"'Monthly Pre-COD'!AI31","v":0},{"$f":"'Monthly Pre-COD'!AJ31","v":0},{"$f":"'Monthly Pre-COD'!AK31","v":0},{"$f":"'Monthly Pre-COD'!AL31","v":0},{"$f":"'Monthly Pre-COD'!AM31","v":0},{"$f":"'Monthly Pre-COD'!AN31","v":0},{"$f":"'Monthly Pre-COD'!AO31","v":0},{"$f":"'Monthly Pre-COD'!AP31","v":0},{"$f":"'Monthly Pre-COD'!AQ31","v":0},{"$f":"'Monthly Pre-COD'!AR31","v":0},{"$f":"'Monthly Pre-COD'!AS31","v":0},{"$f":"'Monthly Pre-COD'!AT31","v":0},{"$f":"'Monthly Pre-COD'!AU31","v":0},{"$f":"'Monthly Pre-COD'!AV31","v":0},{"$f":"'Monthly Pre-COD'!AW31","v":0},{"$f":"'Monthly Pre-COD'!AX31","v":0},{"$f":"'Monthly Pre-COD'!AY31","v":0},{"$f":"'Monthly Pre-COD'!AZ31","v":0},{"$f":"'Monthly Pre-COD'!BA31","v":0},{"$f":"'Monthly Pre-COD'!BB31","v":0},{"$f":"'Monthly Pre-COD'!BC31","v":0},{"$f":"'Monthly Pre-COD'!BD31","v":0},{"$f":"'Monthly Pre-COD'!BE31","v":0},{"$f":"'Monthly Pre-COD'!BF31","v":0},{"$f":"'Monthly Pre-COD'!BG31","v":0},{"$f":"'Monthly Pre-COD'!BH31","v":0},{"$f":"'Monthly Pre-COD'!BI31","v":0},{"$f":"'Monthly Pre-COD'!BJ31","v":0},{"$f":"'Monthly Pre-COD'!BK31","v":0},{"$f":"'Monthly Pre-COD'!BL31","v":0},{"$f":"'Monthly Pre-COD'!BM31","v":0},{"$f":"'Monthly Pre-COD'!BN31","v":0},{"$f":"'Monthly Pre-COD'!BO31","v":0},{"$f":"'Monthly Pre-COD'!BP31","v":0},{"$f":"'Monthly Pre-COD'!BQ31","v":0},{"$f":"'Monthly Pre-COD'!BR31","v":0},{"$f":"'Monthly Pre-COD'!BS31","v":0},{"$f":"'Monthly Pre-COD'!BT31","v":0},{"$f":"'Monthly Pre-COD'!BU31","v":0},{"$f":"'Monthly Pre-COD'!BV31","v":0},{"$f":"'Monthly Pre-COD'!BW31","v":0},{"$f":"'Monthly Pre-COD'!BX31","v":0},{"$f":"'Monthly Pre-COD'!BY31","v":0},{"$f":"'Monthly Pre-COD'!BZ31","v":0},{"$f":"'Monthly Pre-COD'!CA31","v":0},{"$f":"'Monthly Pre-COD'!CB31","v":0},{"$f":"'Monthly Pre-COD'!CC31","v":0},{"$f":"'Monthly Pre-COD'!CD31","v":0},{"$f":"'Monthly Pre-COD'!CE31","v":0},{"$f":"'Monthly Pre-COD'!CF31","v":0},{"$f":"'Monthly Pre-COD'!CG31","v":0},{"$f":"'Monthly Pre-COD'!CH31","v":0},{"$f":"'Monthly Pre-COD'!CI31","v":0},{"$f":"'Monthly Pre-COD'!CJ31","v":0},{"$f":"'Monthly Pre-COD'!CK31","v":0},{"$f":"'Monthly Pre-COD'!CL31","v":0},{"$f":"'Monthly Pre-COD'!CM31","v":0},{"$f":"'Monthly Pre-COD'!CN31","v":0},{"$f":"'Monthly Pre-COD'!CO31","v":0},{"$f":"'Monthly Pre-COD'!CP31","v":0},{"$f":"'Monthly Pre-COD'!CQ31","v":0},{"$f":"'Monthly Pre-COD'!CR31","v":0},{"$f":"'Monthly Pre-COD'!CS31","v":0},{"$f":"'Monthly Pre-COD'!CT31","v":0},{"$f":"'Monthly Pre-COD'!CU31","v":0},{"$f":"'Monthly Pre-COD'!CV31","v":0},{"$f":"'Monthly Pre-COD'!CW31","v":0},{"$f":"'Monthly Pre-COD'!CX31","v":0},{"$f":"'Monthly Pre-COD'!CY31","v":0},{"$f":"'Monthly Pre-COD'!CZ31","v":0},{"$f":"'Monthly Pre-COD'!DA31","v":0},{"$f":"'Monthly Pre-COD'!DB31","v":0},{"$f":"'Monthly Pre-COD'!DC31","v":0},{"$f":"'Monthly Pre-COD'!DD31","v":0},{"$f":"'Monthly Pre-COD'!DE31","v":0},{"$f":"'Monthly Pre-COD'!DF31","v":0},{"$f":"'Monthly Pre-COD'!DG31","v":0},{"$f":"'Monthly Pre-COD'!DH31","v":0},{"$f":"'Monthly Pre-COD'!DI31","v":0},{"$f":"'Monthly Pre-COD'!DJ31","v":0},{"$f":"'Monthly Pre-COD'!DK31","v":0},{"$f":"'Monthly Pre-COD'!DL31","v":0},{"$f":"'Monthly Pre-COD'!DM31","v":0},{"$f":"'Monthly Pre-COD'!DN31","v":0},{"$f":"'Monthly Pre-COD'!DO31","v":0},{"$f":"'Monthly Pre-COD'!DP31","v":0},{"$f":"'Monthly Pre-COD'!DQ31","v":0},{"$f":"'Monthly Pre-COD'!DR31","v":0},{"$f":"'Monthly Pre-COD'!DS31","v":0},{"$f":"'Monthly Pre-COD'!DT31","v":0},{"$f":"'Monthly Pre-COD'!DU31","v":0},{"$f":"'Monthly Pre-COD'!DV31","v":0},{"$f":"'Monthly Pre-COD'!DW31","v":0},{"$f":"'Monthly Pre-COD'!DX31","v":0},{"$f":"'Monthly Pre-COD'!DY31","v":0},{"$f":"'Monthly Pre-COD'!DZ31","v":0},{"$f":"'Monthly Pre-COD'!EA31","v":0},{"$f":"'Monthly Pre-COD'!EB31","v":0},{"$f":"'Monthly Pre-COD'!EC31","v":0},{"$f":"'Monthly Pre-COD'!ED31","v":0},{"$f":"'Monthly Pre-COD'!EE31","v":0},{"$f":"'Monthly Pre-COD'!EF31","v":0},{"$f":"'Monthly Pre-COD'!EG31","v":0},{"$f":"'Monthly Pre-COD'!EH31","v":0},{"$f":"'Monthly Pre-COD'!EI31","v":0},{"$f":"'Monthly Pre-COD'!EJ31","v":0},{"$f":"'Monthly Pre-COD'!EK31","v":0},{"$f":"'Monthly Pre-COD'!EL31","v":0},{"$f":"'Monthly Pre-COD'!EM31","v":0},{"$f":"'Monthly Pre-COD'!EN31","v":0},{"$f":"'Monthly Pre-COD'!EO31","v":0},{"$f":"'Monthly Pre-COD'!EP31","v":0},{"$f":"'Monthly Pre-COD'!EQ31","v":0},{"$f":"'Monthly Pre-COD'!ER31","v":0},{"$f":"'Monthly Pre-COD'!ES31","v":0},{"$f":"'Monthly Pre-COD'!ET31","v":0},{"$f":"'Monthly Pre-COD'!EU31","v":0},{"$f":"'Monthly Pre-COD'!EV31","v":0},{"$f":"'Monthly Pre-COD'!EW31","v":0},{"$f":"'Monthly Pre-COD'!EX31","v":0},{"$f":"'Monthly Pre-COD'!EY31","v":0},{"$f":"'Monthly Pre-COD'!EZ31","v":0},{"$f":"'Monthly Pre-COD'!FA31","v":0},{"$f":"'Monthly Pre-COD'!FB31","v":0},{"$f":"'Monthly Pre-COD'!FC31","v":0},{"$f":"'Monthly Pre-COD'!FD31","v":0},{"$f":"'Monthly Pre-COD'!FE31","v":0},{"$f":"'Monthly Pre-COD'!FF31","v":0},{"$f":"'Monthly Pre-COD'!FG31","v":0},{"$f":"'Monthly Pre-COD'!FH31","v":0},{"$f":"'Monthly Pre-COD'!FI31","v":0},{"$f":"'Monthly Pre-COD'!FJ31","v":0},{"$f":"'Monthly Pre-COD'!FK31","v":0},{"$f":"'Monthly Pre-COD'!FL31","v":0},{"$f":"'Monthly Pre-COD'!FM31","v":0},{"$f":"'Monthly Pre-COD'!FN31","v":0},{"$f":"'Monthly Pre-COD'!FO31","v":0},{"$f":"'Monthly Pre-COD'!FP31","v":0},{"$f":"'Monthly Pre-COD'!FQ31","v":0},{"$f":"'Monthly Pre-COD'!FR31","v":0},{"$f":"'Monthly Pre-COD'!FS31","v":0},{"$f":"'Monthly Pre-COD'!FT31","v":0},{"$f":"'Monthly Pre-COD'!FU31","v":0},{"$f":"'Monthly Pre-COD'!FV31","v":0},{"$f":"'Monthly Pre-COD'!FW31","v":0},{"$f":"'Monthly Pre-COD'!FX31","v":0},{"$f":"'Monthly Pre-COD'!FY31","v":0},{"$f":"'Monthly Pre-COD'!FZ31","v":0},{"$f":"'Monthly Pre-COD'!GA31","v":0},{"$f":"'Monthly Pre-COD'!GB31","v":0},{"$f":"'Monthly Pre-COD'!GC31","v":0},{"$f":"'Monthly Pre-COD'!GD31","v":0},{"$f":"'Monthly Pre-COD'!GE31","v":0},{"$f":"'Monthly Pre-COD'!GF31","v":0},{"$f":"'Monthly Pre-COD'!GG31","v":0},{"$f":"'Monthly Pre-COD'!GH31","v":0},{"$f":"'Monthly Pre-COD'!GI31","v":0},{"$f":"'Monthly Pre-COD'!GJ31","v":0},{"$f":"'Monthly Pre-COD'!GK31","v":0},{"$f":"'Monthly Pre-COD'!GL31","v":0},{"$f":"'Monthly Pre-COD'!GM31","v":0},{"$f":"'Monthly Pre-COD'!GN31","v":0},{"$f":"'Monthly Pre-COD'!GO31","v":0},{"$f":"'Monthly Pre-COD'!GP31","v":0},{"$f":"'Monthly Pre-COD'!GQ31","v":0},{"$f":"'Monthly Pre-COD'!GR31","v":0},{"$f":"'Monthly Pre-COD'!GS31","v":0},{"$f":"'Monthly Pre-COD'!GT31","v":0},{"$f":"'Monthly Pre-COD'!GU31","v":0},{"$f":"'Monthly Pre-COD'!GV31","v":0},{"$f":"'Monthly Pre-COD'!GW31","v":0},{"$f":"'Monthly Pre-COD'!GX31","v":0},{"$f":"'Monthly Pre-COD'!GY31","v":0},{"$f":"'Monthly Pre-COD'!GZ31","v":0},{"$f":"'Monthly Pre-COD'!HA31","v":0},{"$f":"'Monthly Pre-COD'!HB31","v":0},{"$f":"'Monthly Pre-COD'!HC31","v":0},{"$f":"'Monthly Pre-COD'!HD31","v":0},{"$f":"'Monthly Pre-COD'!HE31","v":0},{"$f":"'Monthly Pre-COD'!HF31","v":0},{"$f":"'Monthly Pre-COD'!HG31","v":0},{"$f":"'Monthly Pre-COD'!HH31","v":0},{"$f":"'Monthly Pre-COD'!HI31","v":0},{"$f":"'Monthly Pre-COD'!HJ31","v":0},{"$f":"'Monthly Pre-COD'!HK31","v":0},{"$f":"'Monthly Pre-COD'!HL31","v":0},{"$f":"'Monthly Pre-COD'!HM31","v":0},{"$f":"'Monthly Pre-COD'!HN31","v":0},{"$f":"'Monthly Pre-COD'!HO31","v":0},{"$f":"'Monthly Pre-COD'!HP31","v":0},{"$f":"'Monthly Pre-COD'!HQ31","v":0},{"$f":"'Monthly Pre-COD'!HR31","v":0},{"$f":"'Monthly Pre-COD'!HS31","v":0},{"$f":"'Monthly Pre-COD'!HT31","v":0},{"$f":"'Monthly Pre-COD'!HU31","v":0},{"$f":"'Monthly Pre-COD'!HV31","v":0},{"$f":"'Monthly Pre-COD'!HW31","v":0},{"$f":"'Monthly Pre-COD'!HX31","v":0},{"$f":"'Monthly Pre-COD'!HY31","v":0},{"$f":"'Monthly Pre-COD'!HZ31","v":0},{"$f":"'Monthly Pre-COD'!IA31","v":0},{"$f":"'Monthly Pre-COD'!IB31","v":0},{"$f":"'Monthly Pre-COD'!IC31","v":0},{"$f":"'Monthly Pre-COD'!ID31","v":0},{"$f":"'Monthly Pre-COD'!IE31","v":0},{"$f":"'Monthly Pre-COD'!IF31","v":0},{"$f":"'Monthly Pre-COD'!IG31","v":0},{"$f":"'Monthly Pre-COD'!IH31","v":0},{"$f":"'Monthly Pre-COD'!II31","v":0},{"$f":"'Monthly Pre-COD'!IJ31","v":0},{"$f":"'Monthly Pre-COD'!IK31","v":0},{"$f":"'Monthly Pre-COD'!IL31","v":0},{"$f":"'Monthly Pre-COD'!IM31","v":0},{"$f":"'Monthly Pre-COD'!IN31","v":0},{"$f":"'Monthly Pre-COD'!IO31","v":0},{"$f":"'Monthly Pre-COD'!IP31","v":0},{"$f":"'Monthly Pre-COD'!IQ31","v":0},{"$f":"'Monthly Pre-COD'!IR31","v":0},{"$f":"'Monthly Pre-COD'!IS31","v":0},{"$f":"'Monthly Pre-COD'!IT31","v":0},{"$f":"'Monthly Pre-COD'!IU31","v":0},{"$f":"'Monthly Pre-COD'!IV31","v":0},{"$f":"'Monthly Pre-COD'!IW31","v":0},{"$f":"'Monthly Pre-COD'!IX31","v":0},{"$f":"'Monthly Pre-COD'!IY31","v":0},{"$f":"'Monthly Pre-COD'!IZ31","v":0},{"$f":"'Monthly Pre-COD'!JA31","v":0},{"$f":"'Monthly Pre-COD'!JB31","v":0},{"$f":"'Monthly Pre-COD'!JC31","v":0},{"$f":"'Monthly Pre-COD'!JD31","v":0},{"$f":"'Monthly Pre-COD'!JE31","v":0},{"$f":"'Monthly Pre-COD'!JF31","v":0},{"$f":"'Monthly Pre-COD'!JG31","v":0},{"$f":"'Monthly Pre-COD'!JH31","v":0},{"$f":"'Monthly Pre-COD'!JI31","v":0},{"$f":"'Monthly Pre-COD'!JJ31","v":0},{"$f":"'Monthly Pre-COD'!JK31","v":0},{"$f":"'Monthly Pre-COD'!JL31","v":0},{"$f":"'Monthly Pre-COD'!JM31","v":0},{"$f":"'Monthly Pre-COD'!JN31","v":0},{"$f":"'Monthly Pre-COD'!JO31","v":0},{"$f":"'Monthly Pre-COD'!JP31","v":0},{"$f":"'Monthly Pre-COD'!JQ31","v":0},{"$f":"'Monthly Pre-COD'!JR31","v":0},{"$f":"'Monthly Pre-COD'!JS31","v":0},{"$f":"'Monthly Pre-COD'!JT31","v":0},{"$f":"'Monthly Pre-COD'!JU31","v":0},{"$f":"'Monthly Pre-COD'!JV31","v":0},{"$f":"'Monthly Pre-COD'!JW31","v":0},{"$f":"'Monthly Pre-COD'!JX31","v":0},{"$f":"'Monthly Pre-COD'!JY31","v":0},{"$f":"'Monthly Pre-COD'!JZ31","v":0},{"$f":"'Monthly Pre-COD'!KA31","v":0},{"$f":"'Monthly Pre-COD'!KB31","v":0},{"$f":"'Monthly Pre-COD'!KC31","v":0},{"$f":"'Monthly Pre-COD'!KD31","v":0},{"$f":"'Monthly Pre-COD'!KE31","v":0},{"$f":"'Monthly Pre-COD'!KF31","v":0},{"$f":"'Monthly Pre-COD'!KG31","v":0},{"$f":"'Monthly Pre-COD'!KH31","v":0},{"$f":"'Monthly Pre-COD'!KI31","v":0},{"$f":"'Monthly Pre-COD'!KJ31","v":0},{"$f":"'Monthly Pre-COD'!KK31","v":0},{"$f":"'Monthly Pre-COD'!KL31","v":0},{"$f":"'Monthly Pre-COD'!KM31","v":0},{"$f":"'Monthly Pre-COD'!KN31","v":0},{"$f":"'Monthly Pre-COD'!KO31","v":0},{"$f":"'Monthly Pre-COD'!KP31","v":0},{"$f":"'Monthly Pre-COD'!KQ31","v":0},{"$f":"'Monthly Pre-COD'!KR31","v":0},{"$f":"'Monthly Pre-COD'!KS31","v":0},{"$f":"'Monthly Pre-COD'!KT31","v":0},{"$f":"'Monthly Pre-COD'!KU31","v":0},{"$f":"'Monthly Pre-COD'!KV31","v":0},{"$f":"'Monthly Pre-COD'!KW31","v":0},{"$f":"'Monthly Pre-COD'!KX31","v":0},{"$f":"'Monthly Pre-COD'!KY31","v":0},{"$f":"'Monthly Pre-COD'!KZ31","v":0},{"$f":"'Monthly Pre-COD'!LA31","v":0},{"$f":"'Monthly Pre-COD'!LB31","v":0},{"$f":"'Monthly Pre-COD'!LC31","v":0},{"$f":"'Monthly Pre-COD'!LD31","v":0},{"$f":"'Monthly Pre-COD'!LE31","v":0},{"$f":"'Monthly Pre-COD'!LF31","v":0},{"$f":"'Monthly Pre-COD'!LG31","v":0},{"$f":"'Monthly Pre-COD'!LH31","v":0},{"$f":"'Monthly Pre-COD'!LI31","v":0},{"$f":"'Monthly Pre-COD'!LJ31","v":0},{"$f":"'Monthly Pre-COD'!LK31","v":0},{"$f":"'Monthly Pre-COD'!LL31","v":0},{"$f":"'Monthly Pre-COD'!LM31","v":0},{"$f":"'Monthly Pre-COD'!LN31","v":0},{"$f":"'Monthly Pre-COD'!LO31","v":0},{"$f":"'Monthly Pre-COD'!LP31","v":0},{"$f":"'Monthly Pre-COD'!LQ31","v":0},{"$f":"'Monthly Pre-COD'!LR31","v":0},{"$f":"'Monthly Pre-COD'!LS31","v":0},{"$f":"'Monthly Pre-COD'!LT31","v":0},{"$f":"'Monthly Pre-COD'!LU31","v":0},{"$f":"'Monthly Pre-COD'!LV31","v":0},{"$f":"'Monthly Pre-COD'!LW31","v":0},{"$f":"'Monthly Pre-COD'!LX31","v":0},{"$f":"'Monthly Pre-COD'!LY31","v":0},{"$f":"'Monthly Pre-COD'!LZ31","v":0},{"$f":"'Monthly Pre-COD'!MA31","v":0},{"$f":"'Monthly Pre-COD'!MB31","v":0},{"$f":"'Monthly Pre-COD'!MC31","v":0},{"$f":"'Monthly Pre-COD'!MD31","v":0},{"$f":"'Monthly Pre-COD'!ME31","v":0},{"$f":"'Monthly Pre-COD'!MF31","v":0},{"$f":"'Monthly Pre-COD'!MG31","v":0},{"$f":"'Monthly Pre-COD'!MH31","v":0},{"$f":"'Monthly Pre-COD'!MI31","v":0},{"$f":"'Monthly Pre-COD'!MJ31","v":0},{"$f":"'Monthly Pre-COD'!MK31","v":0},{"$f":"'Monthly Pre-COD'!ML31","v":0},{"$f":"'Monthly Pre-COD'!MM31","v":0},{"$f":"'Monthly Pre-COD'!MN31","v":0},{"$f":"'Monthly Pre-COD'!MO31","v":0},{"$f":"'Monthly Pre-COD'!MP31","v":0},{"$f":"'Monthly Pre-COD'!MQ31","v":0},{"$f":"'Monthly Pre-COD'!MR31","v":0},{"$f":"'Monthly Pre-COD'!MS31","v":0},{"$f":"'Monthly Pre-COD'!MT31","v":0},{"$f":"'Monthly Pre-COD'!MU31","v":0},{"$f":"'Monthly Pre-COD'!MV31","v":0},{"$f":"'Monthly Pre-COD'!MW31","v":0},{"$f":"'Monthly Pre-COD'!MX31","v":0},{"$f":"'Monthly Pre-COD'!MY31","v":0},{"$f":"'Monthly Pre-COD'!MZ31","v":0},{"$f":"'Monthly Pre-COD'!NA31","v":0},{"$f":"'Monthly Pre-COD'!NB31","v":0},{"$f":"'Monthly Pre-COD'!NC31","v":0},{"$f":"'Monthly Pre-COD'!ND31","v":0},{"$f":"'Monthly Pre-COD'!NE31","v":0},{"$f":"'Monthly Pre-COD'!NF31","v":0},{"$f":"'Monthly Pre-COD'!NG31","v":0},{"$f":"'Monthly Pre-COD'!NH31","v":0},{"$f":"'Monthly Pre-COD'!NI31","v":0},{"$f":"'Monthly Pre-COD'!NJ31","v":0},{"$f":"'Monthly Pre-COD'!NK31","v":0},{"$f":"'Monthly Pre-COD'!NL31","v":0},{"$f":"'Monthly Pre-COD'!NM31","v":0},{"$f":"'Monthly Pre-COD'!NN31","v":0},{"$f":"'Monthly Pre-COD'!NO31","v":0},{"$f":"'Monthly Pre-COD'!NP31","v":0},{"$f":"'Monthly Pre-COD'!NQ31","v":0},{"$f":"'Monthly Pre-COD'!NR31","v":0},{"$f":"'Monthly Pre-COD'!NS31","v":0},{"$f":"'Monthly Pre-COD'!NT31","v":0},{"$f":"'Monthly Pre-COD'!NU31","v":0},{"$f":"'Monthly Pre-COD'!NV31","v":0},{"$f":"'Monthly Pre-COD'!NW31","v":0},{"$f":"'Monthly Pre-COD'!NX31","v":0},{"$f":"'Monthly Pre-COD'!NY31","v":0},{"$f":"'Monthly Pre-COD'!NZ31","v":0},{"$f":"'Monthly Pre-COD'!OA31","v":0},{"$f":"'Monthly Pre-COD'!OB31","v":0},{"$f":"'Monthly Pre-COD'!OC31","v":0},{"$f":"'Monthly Pre-COD'!OD31","v":0},{"$f":"'Monthly Pre-COD'!OE31","v":0},{"$f":"'Monthly Pre-COD'!OF31","v":0},{"$f":"'Monthly Pre-COD'!OG31","v":0},{"$f":"'Monthly Pre-COD'!OH31","v":0},{"$f":"'Monthly Pre-COD'!OI31","v":0},{"$f":"'Monthly Pre-COD'!OJ31","v":0},{"$f":"'Monthly Pre-COD'!OK31","v":0},{"$f":"'Monthly Pre-COD'!OL31","v":0},{"$f":"'Monthly Pre-COD'!OM31","v":0},{"$f":"'Monthly Pre-COD'!ON31","v":0},{"$f":"'Monthly Pre-COD'!OO31","v":0},{"$f":"'Monthly Pre-COD'!OP31","v":0},{"$f":"'Monthly Pre-COD'!OQ31","v":0},{"$f":"'Monthly Pre-COD'!OR31","v":0},{"$f":"'Monthly Pre-COD'!OS31","v":0},{"$f":"'Monthly Pre-COD'!OT31","v":0},{"$f":"'Monthly Pre-COD'!OU31","v":0},{"$f":"'Monthly Pre-COD'!OV31","v":0},{"$f":"'Monthly Pre-COD'!OW31","v":0},{"$f":"'Monthly Pre-COD'!OX31","v":0},{"$f":"'Monthly Pre-COD'!OY31","v":0}]
[null,null,"Total Funding Needs",null,null,null,{"$f":"SUM(G24:G29)","v":1708244.9570820576},{"$f":"SUM(H24:H29)","v":3859039.6490215948},4630040.1684101401,3100828.2565287086,1567512.9593503939,1274039.4939576909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT24:BT29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF24:EF29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GR24:GR29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JD24:JD29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LP24:LP29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OB24:OB29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Draws",null,null,null,null,{"$f":"'Monthly Pre-COD'!H43","v":0},{"$f":"'Monthly Pre-COD'!I43","v":63097.022688285913},{"$f":"'Monthly Pre-COD'!J43","v":4624907.5589999994},{"$f":"'Monthly Pre-COD'!K43","v":3083271.7060000002},{"$f":"'Monthly Pre-COD'!L43","v":1541635.8530000001},{"$f":"'Monthly Pre-COD'!M43","v":1243956.2278330401},{"$f":"'Monthly Pre-COD'!N43","v":0},{"$f":"'Monthly Pre-COD'!O43","v":0},{"$f":"'Monthly Pre-COD'!P43","v":0},{"$f":"'Monthly Pre-COD'!Q43","v":0},{"$f":"'Monthly Pre-COD'!R43","v":0},{"$f":"'Monthly Pre-COD'!S43","v":0},{"$f":"'Monthly Pre-COD'!T43","v":0},{"$f":"'Monthly Pre-COD'!U43","v":0},{"$f":"'Monthly Pre-COD'!V43","v":0},{"$f":"'Monthly Pre-COD'!W43","v":0},{"$f":"'Monthly Pre-COD'!X43","v":0},{"$f":"'Monthly Pre-COD'!Y43","v":0},{"$f":"'Monthly Pre-COD'!Z43","v":0},{"$f":"'Monthly Pre-COD'!AA43","v":0},{"$f":"'Monthly Pre-COD'!AB43","v":0},{"$f":"'Monthly Pre-COD'!AC43","v":0},{"$f":"'Monthly Pre-COD'!AD43","v":0},{"$f":"'Monthly Pre-COD'!AE43","v":0},{"$f":"'Monthly Pre-COD'!AF43","v":0},{"$f":"'Monthly Pre-COD'!AG43","v":0},{"$f":"'Monthly Pre-COD'!AH43","v":0},{"$f":"'Monthly Pre-COD'!AI43","v":0},{"$f":"'Monthly Pre-COD'!AJ43","v":0},{"$f":"'Monthly Pre-COD'!AK43","v":0},{"$f":"'Monthly Pre-COD'!AL43","v":0},{"$f":"'Monthly Pre-COD'!AM43","v":0},{"$f":"'Monthly Pre-COD'!AN43","v":0},{"$f":"'Monthly Pre-COD'!AO43","v":0},{"$f":"'Monthly Pre-COD'!AP43","v":0},{"$f":"'Monthly Pre-COD'!AQ43","v":0},{"$f":"'Monthly Pre-COD'!AR43","v":0},{"$f":"'Monthly Pre-COD'!AS43","v":0},{"$f":"'Monthly Pre-COD'!AT43","v":0},{"$f":"'Monthly Pre-COD'!AU43","v":0},{"$f":"'Monthly Pre-COD'!AV43","v":0},{"$f":"'Monthly Pre-COD'!AW43","v":0},{"$f":"'Monthly Pre-COD'!AX43","v":0},{"$f":"'Monthly Pre-COD'!AY43","v":0},{"$f":"'Monthly Pre-COD'!AZ43","v":0},{"$f":"'Monthly Pre-COD'!BA43","v":0},{"$f":"'Monthly Pre-COD'!BB43","v":0},{"$f":"'Monthly Pre-COD'!BC43","v":0},{"$f":"'Monthly Pre-COD'!BD43","v":0},{"$f":"'Monthly Pre-COD'!BE43","v":0},{"$f":"'Monthly Pre-COD'!BF43","v":0},{"$f":"'Monthly Pre-COD'!BG43","v":0},{"$f":"'Monthly Pre-COD'!BH43","v":0},{"$f":"'Monthly Pre-COD'!BI43","v":0},{"$f":"'Monthly Pre-COD'!BJ43","v":0},{"$f":"'Monthly Pre-COD'!BK43","v":0},{"$f":"'Monthly Pre-COD'!BL43","v":0},{"$f":"'Monthly Pre-COD'!BM43","v":0},{"$f":"'Monthly Pre-COD'!BN43","v":0},{"$f":"'Monthly Pre-COD'!BO43","v":0},{"$f":"'Monthly Pre-COD'!BP43","v":0},{"$f":"'Monthly Pre-COD'!BQ43","v":0},{"$f":"'Monthly Pre-COD'!BR43","v":0},{"$f":"'Monthly Pre-COD'!BS43","v":0},{"$f":"'Monthly Pre-COD'!BT43","v":0},{"$f":"'Monthly Pre-COD'!BU43","v":0},{"$f":"'Monthly Pre-COD'!BV43","v":0},{"$f":"'Monthly Pre-COD'!BW43","v":0},{"$f":"'Monthly Pre-COD'!BX43","v":0},{"$f":"'Monthly Pre-COD'!BY43","v":0},{"$f":"'Monthly Pre-COD'!BZ43","v":0},{"$f":"'Monthly Pre-COD'!CA43","v":0},{"$f":"'Monthly Pre-COD'!CB43","v":0},{"$f":"'Monthly Pre-COD'!CC43","v":0},{"$f":"'Monthly Pre-COD'!CD43","v":0},{"$f":"'Monthly Pre-COD'!CE43","v":0},{"$f":"'Monthly Pre-COD'!CF43","v":0},{"$f":"'Monthly Pre-COD'!CG43","v":0},{"$f":"'Monthly Pre-COD'!CH43","v":0},{"$f":"'Monthly Pre-COD'!CI43","v":0},{"$f":"'Monthly Pre-COD'!CJ43","v":0},{"$f":"'Monthly Pre-COD'!CK43","v":0},{"$f":"'Monthly Pre-COD'!CL43","v":0},{"$f":"'Monthly Pre-COD'!CM43","v":0},{"$f":"'Monthly Pre-COD'!CN43","v":0},{"$f":"'Monthly Pre-COD'!CO43","v":0},{"$f":"'Monthly Pre-COD'!CP43","v":0},{"$f":"'Monthly Pre-COD'!CQ43","v":0},{"$f":"'Monthly Pre-COD'!CR43","v":0},{"$f":"'Monthly Pre-COD'!CS43","v":0},{"$f":"'Monthly Pre-COD'!CT43","v":0},{"$f":"'Monthly Pre-COD'!CU43","v":0},{"$f":"'Monthly Pre-COD'!CV43","v":0},{"$f":"'Monthly Pre-COD'!CW43","v":0},{"$f":"'Monthly Pre-COD'!CX43","v":0},{"$f":"'Monthly Pre-COD'!CY43","v":0},{"$f":"'Monthly Pre-COD'!CZ43","v":0},{"$f":"'Monthly Pre-COD'!DA43","v":0},{"$f":"'Monthly Pre-COD'!DB43","v":0},{"$f":"'Monthly Pre-COD'!DC43","v":0},{"$f":"'Monthly Pre-COD'!DD43","v":0},{"$f":"'Monthly Pre-COD'!DE43","v":0},{"$f":"'Monthly Pre-COD'!DF43","v":0},{"$f":"'Monthly Pre-COD'!DG43","v":0},{"$f":"'Monthly Pre-COD'!DH43","v":0},{"$f":"'Monthly Pre-COD'!DI43","v":0},{"$f":"'Monthly Pre-COD'!DJ43","v":0},{"$f":"'Monthly Pre-COD'!DK43","v":0},{"$f":"'Monthly Pre-COD'!DL43","v":0},{"$f":"'Monthly Pre-COD'!DM43","v":0},{"$f":"'Monthly Pre-COD'!DN43","v":0},{"$f":"'Monthly Pre-COD'!DO43","v":0},{"$f":"'Monthly Pre-COD'!DP43","v":0},{"$f":"'Monthly Pre-COD'!DQ43","v":0},{"$f":"'Monthly Pre-COD'!DR43","v":0},{"$f":"'Monthly Pre-COD'!DS43","v":0},{"$f":"'Monthly Pre-COD'!DT43","v":0},{"$f":"'Monthly Pre-COD'!DU43","v":0},{"$f":"'Monthly Pre-COD'!DV43","v":0},{"$f":"'Monthly Pre-COD'!DW43","v":0},{"$f":"'Monthly Pre-COD'!DX43","v":0},{"$f":"'Monthly Pre-COD'!DY43","v":0},{"$f":"'Monthly Pre-COD'!DZ43","v":0},{"$f":"'Monthly Pre-COD'!EA43","v":0},{"$f":"'Monthly Pre-COD'!EB43","v":0},{"$f":"'Monthly Pre-COD'!EC43","v":0},{"$f":"'Monthly Pre-COD'!ED43","v":0},{"$f":"'Monthly Pre-COD'!EE43","v":0},{"$f":"'Monthly Pre-COD'!EF43","v":0},{"$f":"'Monthly Pre-COD'!EG43","v":0},{"$f":"'Monthly Pre-COD'!EH43","v":0},{"$f":"'Monthly Pre-COD'!EI43","v":0},{"$f":"'Monthly Pre-COD'!EJ43","v":0},{"$f":"'Monthly Pre-COD'!EK43","v":0},{"$f":"'Monthly Pre-COD'!EL43","v":0},{"$f":"'Monthly Pre-COD'!EM43","v":0},{"$f":"'Monthly Pre-COD'!EN43","v":0},{"$f":"'Monthly Pre-COD'!EO43","v":0},{"$f":"'Monthly Pre-COD'!EP43","v":0},{"$f":"'Monthly Pre-COD'!EQ43","v":0},{"$f":"'Monthly Pre-COD'!ER43","v":0},{"$f":"'Monthly Pre-COD'!ES43","v":0},{"$f":"'Monthly Pre-COD'!ET43","v":0},{"$f":"'Monthly Pre-COD'!EU43","v":0},{"$f":"'Monthly Pre-COD'!EV43","v":0},{"$f":"'Monthly Pre-COD'!EW43","v":0},{"$f":"'Monthly Pre-COD'!EX43","v":0},{"$f":"'Monthly Pre-COD'!EY43","v":0},{"$f":"'Monthly Pre-COD'!EZ43","v":0},{"$f":"'Monthly Pre-COD'!FA43","v":0},{"$f":"'Monthly Pre-COD'!FB43","v":0},{"$f":"'Monthly Pre-COD'!FC43","v":0},{"$f":"'Monthly Pre-COD'!FD43","v":0},{"$f":"'Monthly Pre-COD'!FE43","v":0},{"$f":"'Monthly Pre-COD'!FF43","v":0},{"$f":"'Monthly Pre-COD'!FG43","v":0},{"$f":"'Monthly Pre-COD'!FH43","v":0},{"$f":"'Monthly Pre-COD'!FI43","v":0},{"$f":"'Monthly Pre-COD'!FJ43","v":0},{"$f":"'Monthly Pre-COD'!FK43","v":0},{"$f":"'Monthly Pre-COD'!FL43","v":0},{"$f":"'Monthly Pre-COD'!FM43","v":0},{"$f":"'Monthly Pre-COD'!FN43","v":0},{"$f":"'Monthly Pre-COD'!FO43","v":0},{"$f":"'Monthly Pre-COD'!FP43","v":0},{"$f":"'Monthly Pre-COD'!FQ43","v":0},{"$f":"'Monthly Pre-COD'!FR43","v":0},{"$f":"'Monthly Pre-COD'!FS43","v":0},{"$f":"'Monthly Pre-COD'!FT43","v":0},{"$f":"'Monthly Pre-COD'!FU43","v":0},{"$f":"'Monthly Pre-COD'!FV43","v":0},{"$f":"'Monthly Pre-COD'!FW43","v":0},{"$f":"'Monthly Pre-COD'!FX43","v":0},{"$f":"'Monthly Pre-COD'!FY43","v":0},{"$f":"'Monthly Pre-COD'!FZ43","v":0},{"$f":"'Monthly Pre-COD'!GA43","v":0},{"$f":"'Monthly Pre-COD'!GB43","v":0},{"$f":"'Monthly Pre-COD'!GC43","v":0},{"$f":"'Monthly Pre-COD'!GD43","v":0},{"$f":"'Monthly Pre-COD'!GE43","v":0},{"$f":"'Monthly Pre-COD'!GF43","v":0},{"$f":"'Monthly Pre-COD'!GG43","v":0},{"$f":"'Monthly Pre-COD'!GH43","v":0},{"$f":"'Monthly Pre-COD'!GI43","v":0},{"$f":"'Monthly Pre-COD'!GJ43","v":0},{"$f":"'Monthly Pre-COD'!GK43","v":0},{"$f":"'Monthly Pre-COD'!GL43","v":0},{"$f":"'Monthly Pre-COD'!GM43","v":0},{"$f":"'Monthly Pre-COD'!GN43","v":0},{"$f":"'Monthly Pre-COD'!GO43","v":0},{"$f":"'Monthly Pre-COD'!GP43","v":0},{"$f":"'Monthly Pre-COD'!GQ43","v":0},{"$f":"'Monthly Pre-COD'!GR43","v":0},{"$f":"'Monthly Pre-COD'!GS43","v":0},{"$f":"'Monthly Pre-COD'!GT43","v":0},{"$f":"'Monthly Pre-COD'!GU43","v":0},{"$f":"'Monthly Pre-COD'!GV43","v":0},{"$f":"'Monthly Pre-COD'!GW43","v":0},{"$f":"'Monthly Pre-COD'!GX43","v":0},{"$f":"'Monthly Pre-COD'!GY43","v":0},{"$f":"'Monthly Pre-COD'!GZ43","v":0},{"$f":"'Monthly Pre-COD'!HA43","v":0},{"$f":"'Monthly Pre-COD'!HB43","v":0},{"$f":"'Monthly Pre-COD'!HC43","v":0},{"$f":"'Monthly Pre-COD'!HD43","v":0},{"$f":"'Monthly Pre-COD'!HE43","v":0},{"$f":"'Monthly Pre-COD'!HF43","v":0},{"$f":"'Monthly Pre-COD'!HG43","v":0},{"$f":"'Monthly Pre-COD'!HH43","v":0},{"$f":"'Monthly Pre-COD'!HI43","v":0},{"$f":"'Monthly Pre-COD'!HJ43","v":0},{"$f":"'Monthly Pre-COD'!HK43","v":0},{"$f":"'Monthly Pre-COD'!HL43","v":0},{"$f":"'Monthly Pre-COD'!HM43","v":0},{"$f":"'Monthly Pre-COD'!HN43","v":0},{"$f":"'Monthly Pre-COD'!HO43","v":0},{"$f":"'Monthly Pre-COD'!HP43","v":0},{"$f":"'Monthly Pre-COD'!HQ43","v":0},{"$f":"'Monthly Pre-COD'!HR43","v":0},{"$f":"'Monthly Pre-COD'!HS43","v":0},{"$f":"'Monthly Pre-COD'!HT43","v":0},{"$f":"'Monthly Pre-COD'!HU43","v":0},{"$f":"'Monthly Pre-COD'!HV43","v":0},{"$f":"'Monthly Pre-COD'!HW43","v":0},{"$f":"'Monthly Pre-COD'!HX43","v":0},{"$f":"'Monthly Pre-COD'!HY43","v":0},{"$f":"'Monthly Pre-COD'!HZ43","v":0},{"$f":"'Monthly Pre-COD'!IA43","v":0},{"$f":"'Monthly Pre-COD'!IB43","v":0},{"$f":"'Monthly Pre-COD'!IC43","v":0},{"$f":"'Monthly Pre-COD'!ID43","v":0},{"$f":"'Monthly Pre-COD'!IE43","v":0},{"$f":"'Monthly Pre-COD'!IF43","v":0},{"$f":"'Monthly Pre-COD'!IG43","v":0},{"$f":"'Monthly Pre-COD'!IH43","v":0},{"$f":"'Monthly Pre-COD'!II43","v":0},{"$f":"'Monthly Pre-COD'!IJ43","v":0},{"$f":"'Monthly Pre-COD'!IK43","v":0},{"$f":"'Monthly Pre-COD'!IL43","v":0},{"$f":"'Monthly Pre-COD'!IM43","v":0},{"$f":"'Monthly Pre-COD'!IN43","v":0},{"$f":"'Monthly Pre-COD'!IO43","v":0},{"$f":"'Monthly Pre-COD'!IP43","v":0},{"$f":"'Monthly Pre-COD'!IQ43","v":0},{"$f":"'Monthly Pre-COD'!IR43","v":0},{"$f":"'Monthly Pre-COD'!IS43","v":0},{"$f":"'Monthly Pre-COD'!IT43","v":0},{"$f":"'Monthly Pre-COD'!IU43","v":0},{"$f":"'Monthly Pre-COD'!IV43","v":0},{"$f":"'Monthly Pre-COD'!IW43","v":0},{"$f":"'Monthly Pre-COD'!IX43","v":0},{"$f":"'Monthly Pre-COD'!IY43","v":0},{"$f":"'Monthly Pre-COD'!IZ43","v":0},{"$f":"'Monthly Pre-COD'!JA43","v":0},{"$f":"'Monthly Pre-COD'!JB43","v":0},{"$f":"'Monthly Pre-COD'!JC43","v":0},{"$f":"'Monthly Pre-COD'!JD43","v":0},{"$f":"'Monthly Pre-COD'!JE43","v":0},{"$f":"'Monthly Pre-COD'!JF43","v":0},{"$f":"'Monthly Pre-COD'!JG43","v":0},{"$f":"'Monthly Pre-COD'!JH43","v":0},{"$f":"'Monthly Pre-COD'!JI43","v":0},{"$f":"'Monthly Pre-COD'!JJ43","v":0},{"$f":"'Monthly Pre-COD'!JK43","v":0},{"$f":"'Monthly Pre-COD'!JL43","v":0},{"$f":"'Monthly Pre-COD'!JM43","v":0},{"$f":"'Monthly Pre-COD'!JN43","v":0},{"$f":"'Monthly Pre-COD'!JO43","v":0},{"$f":"'Monthly Pre-COD'!JP43","v":0},{"$f":"'Monthly Pre-COD'!JQ43","v":0},{"$f":"'Monthly Pre-COD'!JR43","v":0},{"$f":"'Monthly Pre-COD'!JS43","v":0},{"$f":"'Monthly Pre-COD'!JT43","v":0},{"$f":"'Monthly Pre-COD'!JU43","v":0},{"$f":"'Monthly Pre-COD'!JV43","v":0},{"$f":"'Monthly Pre-COD'!JW43","v":0},{"$f":"'Monthly Pre-COD'!JX43","v":0},{"$f":"'Monthly Pre-COD'!JY43","v":0},{"$f":"'Monthly Pre-COD'!JZ43","v":0},{"$f":"'Monthly Pre-COD'!KA43","v":0},{"$f":"'Monthly Pre-COD'!KB43","v":0},{"$f":"'Monthly Pre-COD'!KC43","v":0},{"$f":"'Monthly Pre-COD'!KD43","v":0},{"$f":"'Monthly Pre-COD'!KE43","v":0},{"$f":"'Monthly Pre-COD'!KF43","v":0},{"$f":"'Monthly Pre-COD'!KG43","v":0},{"$f":"'Monthly Pre-COD'!KH43","v":0},{"$f":"'Monthly Pre-COD'!KI43","v":0},{"$f":"'Monthly Pre-COD'!KJ43","v":0},{"$f":"'Monthly Pre-COD'!KK43","v":0},{"$f":"'Monthly Pre-COD'!KL43","v":0},{"$f":"'Monthly Pre-COD'!KM43","v":0},{"$f":"'Monthly Pre-COD'!KN43","v":0},{"$f":"'Monthly Pre-COD'!KO43","v":0},{"$f":"'Monthly Pre-COD'!KP43","v":0},{"$f":"'Monthly Pre-COD'!KQ43","v":0},{"$f":"'Monthly Pre-COD'!KR43","v":0},{"$f":"'Monthly Pre-COD'!KS43","v":0},{"$f":"'Monthly Pre-COD'!KT43","v":0},{"$f":"'Monthly Pre-COD'!KU43","v":0},{"$f":"'Monthly Pre-COD'!KV43","v":0},{"$f":"'Monthly Pre-COD'!KW43","v":0},{"$f":"'Monthly Pre-COD'!KX43","v":0},{"$f":"'Monthly Pre-COD'!KY43","v":0},{"$f":"'Monthly Pre-COD'!KZ43","v":0},{"$f":"'Monthly Pre-COD'!LA43","v":0},{"$f":"'Monthly Pre-COD'!LB43","v":0},{"$f":"'Monthly Pre-COD'!LC43","v":0},{"$f":"'Monthly Pre-COD'!LD43","v":0},{"$f":"'Monthly Pre-COD'!LE43","v":0},{"$f":"'Monthly Pre-COD'!LF43","v":0},{"$f":"'Monthly Pre-COD'!LG43","v":0},{"$f":"'Monthly Pre-COD'!LH43","v":0},{"$f":"'Monthly Pre-COD'!LI43","v":0},{"$f":"'Monthly Pre-COD'!LJ43","v":0},{"$f":"'Monthly Pre-COD'!LK43","v":0},{"$f":"'Monthly Pre-COD'!LL43","v":0},{"$f":"'Monthly Pre-COD'!LM43","v":0},{"$f":"'Monthly Pre-COD'!LN43","v":0},{"$f":"'Monthly Pre-COD'!LO43","v":0},{"$f":"'Monthly Pre-COD'!LP43","v":0},{"$f":"'Monthly Pre-COD'!LQ43","v":0},{"$f":"'Monthly Pre-COD'!LR43","v":0},{"$f":"'Monthly Pre-COD'!LS43","v":0},{"$f":"'Monthly Pre-COD'!LT43","v":0},{"$f":"'Monthly Pre-COD'!LU43","v":0},{"$f":"'Monthly Pre-COD'!LV43","v":0},{"$f":"'Monthly Pre-COD'!LW43","v":0},{"$f":"'Monthly Pre-COD'!LX43","v":0},{"$f":"'Monthly Pre-COD'!LY43","v":0},{"$f":"'Monthly Pre-COD'!LZ43","v":0},{"$f":"'Monthly Pre-COD'!MA43","v":0},{"$f":"'Monthly Pre-COD'!MB43","v":0},{"$f":"'Monthly Pre-COD'!MC43","v":0},{"$f":"'Monthly Pre-COD'!MD43","v":0},{"$f":"'Monthly Pre-COD'!ME43","v":0},{"$f":"'Monthly Pre-COD'!MF43","v":0},{"$f":"'Monthly Pre-COD'!MG43","v":0},{"$f":"'Monthly Pre-COD'!MH43","v":0},{"$f":"'Monthly Pre-COD'!MI43","v":0},{"$f":"'Monthly Pre-COD'!MJ43","v":0},{"$f":"'Monthly Pre-COD'!MK43","v":0},{"$f":"'Monthly Pre-COD'!ML43","v":0},{"$f":"'Monthly Pre-COD'!MM43","v":0},{"$f":"'Monthly Pre-COD'!MN43","v":0},{"$f":"'Monthly Pre-COD'!MO43","v":0},{"$f":"'Monthly Pre-COD'!MP43","v":0},{"$f":"'Monthly Pre-COD'!MQ43","v":0},{"$f":"'Monthly Pre-COD'!MR43","v":0},{"$f":"'Monthly Pre-COD'!MS43","v":0},{"$f":"'Monthly Pre-COD'!MT43","v":0},{"$f":"'Monthly Pre-COD'!MU43","v":0},{"$f":"'Monthly Pre-COD'!MV43","v":0},{"$f":"'Monthly Pre-COD'!MW43","v":0},{"$f":"'Monthly Pre-COD'!MX43","v":0},{"$f":"'Monthly Pre-COD'!MY43","v":0},{"$f":"'Monthly Pre-COD'!MZ43","v":0},{"$f":"'Monthly Pre-COD'!NA43","v":0},{"$f":"'Monthly Pre-COD'!NB43","v":0},{"$f":"'Monthly Pre-COD'!NC43","v":0},{"$f":"'Monthly Pre-COD'!ND43","v":0},{"$f":"'Monthly Pre-COD'!NE43","v":0},{"$f":"'Monthly Pre-COD'!NF43","v":0},{"$f":"'Monthly Pre-COD'!NG43","v":0},{"$f":"'Monthly Pre-COD'!NH43","v":0},{"$f":"'Monthly Pre-COD'!NI43","v":0},{"$f":"'Monthly Pre-COD'!NJ43","v":0},{"$f":"'Monthly Pre-COD'!NK43","v":0},{"$f":"'Monthly Pre-COD'!NL43","v":0},{"$f":"'Monthly Pre-COD'!NM43","v":0},{"$f":"'Monthly Pre-COD'!NN43","v":0},{"$f":"'Monthly Pre-COD'!NO43","v":0},{"$f":"'Monthly Pre-COD'!NP43","v":0},{"$f":"'Monthly Pre-COD'!NQ43","v":0},{"$f":"'Monthly Pre-COD'!NR43","v":0},{"$f":"'Monthly Pre-COD'!NS43","v":0},{"$f":"'Monthly Pre-COD'!NT43","v":0},{"$f":"'Monthly Pre-COD'!NU43","v":0},{"$f":"'Monthly Pre-COD'!NV43","v":0},{"$f":"'Monthly Pre-COD'!NW43","v":0},{"$f":"'Monthly Pre-COD'!NX43","v":0},{"$f":"'Monthly Pre-COD'!NY43","v":0},{"$f":"'Monthly Pre-COD'!NZ43","v":0},{"$f":"'Monthly Pre-COD'!OA43","v":0},{"$f":"'Monthly Pre-COD'!OB43","v":0},{"$f":"'Monthly Pre-COD'!OC43","v":0},{"$f":"'Monthly Pre-COD'!OD43","v":0},{"$f":"'Monthly Pre-COD'!OE43","v":0},{"$f":"'Monthly Pre-COD'!OF43","v":0},{"$f":"'Monthly Pre-COD'!OG43","v":0},{"$f":"'Monthly Pre-COD'!OH43","v":0},{"$f":"'Monthly Pre-COD'!OI43","v":0},{"$f":"'Monthly Pre-COD'!OJ43","v":0},{"$f":"'Monthly Pre-COD'!OK43","v":0},{"$f":"'Monthly Pre-COD'!OL43","v":0},{"$f":"'Monthly Pre-COD'!OM43","v":0},{"$f":"'Monthly Pre-COD'!ON43","v":0},{"$f":"'Monthly Pre-COD'!OO43","v":0},{"$f":"'Monthly Pre-COD'!OP43","v":0},{"$f":"'Monthly Pre-COD'!OQ43","v":0},{"$f":"'Monthly Pre-COD'!OR43","v":0},{"$f":"'Monthly Pre-COD'!OS43","v":0},{"$f":"'Monthly Pre-COD'!OT43","v":0},{"$f":"'Monthly Pre-COD'!OU43","v":0},{"$f":"'Monthly Pre-COD'!OV43","v":0},{"$f":"'Monthly Pre-COD'!OW43","v":0},{"$f":"'Monthly Pre-COD'!OX43","v":0},{"$f":"'Monthly Pre-COD'!OY43","v":0}]
[null,"Equity Draws",null,null,null,null,{"$f":"'Monthly Pre-COD'!H42","v":1541635.8530000001},{"$f":"'Monthly Pre-COD'!I42","v":3790992.6098117139},{"$f":"'Monthly Pre-COD'!J42","v":0},{"$f":"'Monthly Pre-COD'!K42","v":0},{"$f":"'Monthly Pre-COD'!L42","v":0},{"$f":"'Monthly Pre-COD'!M42","v":0},{"$f":"'Monthly Pre-COD'!N42","v":0},{"$f":"'Monthly Pre-COD'!O42","v":0},{"$f":"'Monthly Pre-COD'!P42","v":0},{"$f":"'Monthly Pre-COD'!Q42","v":0},{"$f":"'Monthly Pre-COD'!R42","v":0},{"$f":"'Monthly Pre-COD'!S42","v":0},{"$f":"'Monthly Pre-COD'!T42","v":0},{"$f":"'Monthly Pre-COD'!U42","v":0},{"$f":"'Monthly Pre-COD'!V42","v":0},{"$f":"'Monthly Pre-COD'!W42","v":0},{"$f":"'Monthly Pre-COD'!X42","v":0},{"$f":"'Monthly Pre-COD'!Y42","v":0},{"$f":"'Monthly Pre-COD'!Z42","v":0},{"$f":"'Monthly Pre-COD'!AA42","v":0},{"$f":"'Monthly Pre-COD'!AB42","v":0},{"$f":"'Monthly Pre-COD'!AC42","v":0},{"$f":"'Monthly Pre-COD'!AD42","v":0},{"$f":"'Monthly Pre-COD'!AE42","v":0},{"$f":"'Monthly Pre-COD'!AF42","v":0},{"$f":"'Monthly Pre-COD'!AG42","v":0},{"$f":"'Monthly Pre-COD'!AH42","v":0},{"$f":"'Monthly Pre-COD'!AI42","v":0},{"$f":"'Monthly Pre-COD'!AJ42","v":0},{"$f":"'Monthly Pre-COD'!AK42","v":0},{"$f":"'Monthly Pre-COD'!AL42","v":0},{"$f":"'Monthly Pre-COD'!AM42","v":0},{"$f":"'Monthly Pre-COD'!AN42","v":0},{"$f":"'Monthly Pre-COD'!AO42","v":0},{"$f":"'Monthly Pre-COD'!AP42","v":0},{"$f":"'Monthly Pre-COD'!AQ42","v":0},{"$f":"'Monthly Pre-COD'!AR42","v":0},{"$f":"'Monthly Pre-COD'!AS42","v":0},{"$f":"'Monthly Pre-COD'!AT42","v":0},{"$f":"'Monthly Pre-COD'!AU42","v":0},{"$f":"'Monthly Pre-COD'!AV42","v":0},{"$f":"'Monthly Pre-COD'!AW42","v":0},{"$f":"'Monthly Pre-COD'!AX42","v":0},{"$f":"'Monthly Pre-COD'!AY42","v":0},{"$f":"'Monthly Pre-COD'!AZ42","v":0},{"$f":"'Monthly Pre-COD'!BA42","v":0},{"$f":"'Monthly Pre-COD'!BB42","v":0},{"$f":"'Monthly Pre-COD'!BC42","v":0},{"$f":"'Monthly Pre-COD'!BD42","v":0},{"$f":"'Monthly Pre-COD'!BE42","v":0},{"$f":"'Monthly Pre-COD'!BF42","v":0},{"$f":"'Monthly Pre-COD'!BG42","v":0},{"$f":"'Monthly Pre-COD'!BH42","v":0},{"$f":"'Monthly Pre-COD'!BI42","v":0},{"$f":"'Monthly Pre-COD'!BJ42","v":0},{"$f":"'Monthly Pre-COD'!BK42","v":0},{"$f":"'Monthly Pre-COD'!BL42","v":0},{"$f":"'Monthly Pre-COD'!BM42","v":0},{"$f":"'Monthly Pre-COD'!BN42","v":0},{"$f":"'Monthly Pre-COD'!BO42","v":0},{"$f":"'Monthly Pre-COD'!BP42","v":0},{"$f":"'Monthly Pre-COD'!BQ42","v":0},{"$f":"'Monthly Pre-COD'!BR42","v":0},{"$f":"'Monthly Pre-COD'!BS42","v":0},{"$f":"'Monthly Pre-COD'!BT42","v":0},{"$f":"'Monthly Pre-COD'!BU42","v":0},{"$f":"'Monthly Pre-COD'!BV42","v":0},{"$f":"'Monthly Pre-COD'!BW42","v":0},{"$f":"'Monthly Pre-COD'!BX42","v":0},{"$f":"'Monthly Pre-COD'!BY42","v":0},{"$f":"'Monthly Pre-COD'!BZ42","v":0},{"$f":"'Monthly Pre-COD'!CA42","v":0},{"$f":"'Monthly Pre-COD'!CB42","v":0},{"$f":"'Monthly Pre-COD'!CC42","v":0},{"$f":"'Monthly Pre-COD'!CD42","v":0},{"$f":"'Monthly Pre-COD'!CE42","v":0},{"$f":"'Monthly Pre-COD'!CF42","v":0},{"$f":"'Monthly Pre-COD'!CG42","v":0},{"$f":"'Monthly Pre-COD'!CH42","v":0},{"$f":"'Monthly Pre-COD'!CI42","v":0},{"$f":"'Monthly Pre-COD'!CJ42","v":0},{"$f":"'Monthly Pre-COD'!CK42","v":0},{"$f":"'Monthly Pre-COD'!CL42","v":0},{"$f":"'Monthly Pre-COD'!CM42","v":0},{"$f":"'Monthly Pre-COD'!CN42","v":0},{"$f":"'Monthly Pre-COD'!CO42","v":0},{"$f":"'Monthly Pre-COD'!CP42","v":0},{"$f":"'Monthly Pre-COD'!CQ42","v":0},{"$f":"'Monthly Pre-COD'!CR42","v":0},{"$f":"'Monthly Pre-COD'!CS42","v":0},{"$f":"'Monthly Pre-COD'!CT42","v":0},{"$f":"'Monthly Pre-COD'!CU42","v":0},{"$f":"'Monthly Pre-COD'!CV42","v":0},{"$f":"'Monthly Pre-COD'!CW42","v":0},{"$f":"'Monthly Pre-COD'!CX42","v":0},{"$f":"'Monthly Pre-COD'!CY42","v":0},{"$f":"'Monthly Pre-COD'!CZ42","v":0},{"$f":"'Monthly Pre-COD'!DA42","v":0},{"$f":"'Monthly Pre-COD'!DB42","v":0},{"$f":"'Monthly Pre-COD'!DC42","v":0},{"$f":"'Monthly Pre-COD'!DD42","v":0},{"$f":"'Monthly Pre-COD'!DE42","v":0},{"$f":"'Monthly Pre-COD'!DF42","v":0},{"$f":"'Monthly Pre-COD'!DG42","v":0},{"$f":"'Monthly Pre-COD'!DH42","v":0},{"$f":"'Monthly Pre-COD'!DI42","v":0},{"$f":"'Monthly Pre-COD'!DJ42","v":0},{"$f":"'Monthly Pre-COD'!DK42","v":0},{"$f":"'Monthly Pre-COD'!DL42","v":0},{"$f":"'Monthly Pre-COD'!DM42","v":0},{"$f":"'Monthly Pre-COD'!DN42","v":0},{"$f":"'Monthly Pre-COD'!DO42","v":0},{"$f":"'Monthly Pre-COD'!DP42","v":0},{"$f":"'Monthly Pre-COD'!DQ42","v":0},{"$f":"'Monthly Pre-COD'!DR42","v":0},{"$f":"'Monthly Pre-COD'!DS42","v":0},{"$f":"'Monthly Pre-COD'!DT42","v":0},{"$f":"'Monthly Pre-COD'!DU42","v":0},{"$f":"'Monthly Pre-COD'!DV42","v":0},{"$f":"'Monthly Pre-COD'!DW42","v":0},{"$f":"'Monthly Pre-COD'!DX42","v":0},{"$f":"'Monthly Pre-COD'!DY42","v":0},{"$f":"'Monthly Pre-COD'!DZ42","v":0},{"$f":"'Monthly Pre-COD'!EA42","v":0},{"$f":"'Monthly Pre-COD'!EB42","v":0},{"$f":"'Monthly Pre-COD'!EC42","v":0},{"$f":"'Monthly Pre-COD'!ED42","v":0},{"$f":"'Monthly Pre-COD'!EE42","v":0},{"$f":"'Monthly Pre-COD'!EF42","v":0},{"$f":"'Monthly Pre-COD'!EG42","v":0},{"$f":"'Monthly Pre-COD'!EH42","v":0},{"$f":"'Monthly Pre-COD'!EI42","v":0},{"$f":"'Monthly Pre-COD'!EJ42","v":0},{"$f":"'Monthly Pre-COD'!EK42","v":0},{"$f":"'Monthly Pre-COD'!EL42","v":0},{"$f":"'Monthly Pre-COD'!EM42","v":0},{"$f":"'Monthly Pre-COD'!EN42","v":0},{"$f":"'Monthly Pre-COD'!EO42","v":0},{"$f":"'Monthly Pre-COD'!EP42","v":0},{"$f":"'Monthly Pre-COD'!EQ42","v":0},{"$f":"'Monthly Pre-COD'!ER42","v":0},{"$f":"'Monthly Pre-COD'!ES42","v":0},{"$f":"'Monthly Pre-COD'!ET42","v":0},{"$f":"'Monthly Pre-COD'!EU42","v":0},{"$f":"'Monthly Pre-COD'!EV42","v":0},{"$f":"'Monthly Pre-COD'!EW42","v":0},{"$f":"'Monthly Pre-COD'!EX42","v":0},{"$f":"'Monthly Pre-COD'!EY42","v":0},{"$f":"'Monthly Pre-COD'!EZ42","v":0},{"$f":"'Monthly Pre-COD'!FA42","v":0},{"$f":"'Monthly Pre-COD'!FB42","v":0},{"$f":"'Monthly Pre-COD'!FC42","v":0},{"$f":"'Monthly Pre-COD'!FD42","v":0},{"$f":"'Monthly Pre-COD'!FE42","v":0},{"$f":"'Monthly Pre-COD'!FF42","v":0},{"$f":"'Monthly Pre-COD'!FG42","v":0},{"$f":"'Monthly Pre-COD'!FH42","v":0},{"$f":"'Monthly Pre-COD'!FI42","v":0},{"$f":"'Monthly Pre-COD'!FJ42","v":0},{"$f":"'Monthly Pre-COD'!FK42","v":0},{"$f":"'Monthly Pre-COD'!FL42","v":0},{"$f":"'Monthly Pre-COD'!FM42","v":0},{"$f":"'Monthly Pre-COD'!FN42","v":0},{"$f":"'Monthly Pre-COD'!FO42","v":0},{"$f":"'Monthly Pre-COD'!FP42","v":0},{"$f":"'Monthly Pre-COD'!FQ42","v":0},{"$f":"'Monthly Pre-COD'!FR42","v":0},{"$f":"'Monthly Pre-COD'!FS42","v":0},{"$f":"'Monthly Pre-COD'!FT42","v":0},{"$f":"'Monthly Pre-COD'!FU42","v":0},{"$f":"'Monthly Pre-COD'!FV42","v":0},{"$f":"'Monthly Pre-COD'!FW42","v":0},{"$f":"'Monthly Pre-COD'!FX42","v":0},{"$f":"'Monthly Pre-COD'!FY42","v":0},{"$f":"'Monthly Pre-COD'!FZ42","v":0},{"$f":"'Monthly Pre-COD'!GA42","v":0},{"$f":"'Monthly Pre-COD'!GB42","v":0},{"$f":"'Monthly Pre-COD'!GC42","v":0},{"$f":"'Monthly Pre-COD'!GD42","v":0},{"$f":"'Monthly Pre-COD'!GE42","v":0},{"$f":"'Monthly Pre-COD'!GF42","v":0},{"$f":"'Monthly Pre-COD'!GG42","v":0},{"$f":"'Monthly Pre-COD'!GH42","v":0},{"$f":"'Monthly Pre-COD'!GI42","v":0},{"$f":"'Monthly Pre-COD'!GJ42","v":0},{"$f":"'Monthly Pre-COD'!GK42","v":0},{"$f":"'Monthly Pre-COD'!GL42","v":0},{"$f":"'Monthly Pre-COD'!GM42","v":0},{"$f":"'Monthly Pre-COD'!GN42","v":0},{"$f":"'Monthly Pre-COD'!GO42","v":0},{"$f":"'Monthly Pre-COD'!GP42","v":0},{"$f":"'Monthly Pre-COD'!GQ42","v":0},{"$f":"'Monthly Pre-COD'!GR42","v":0},{"$f":"'Monthly Pre-COD'!GS42","v":0},{"$f":"'Monthly Pre-COD'!GT42","v":0},{"$f":"'Monthly Pre-COD'!GU42","v":0},{"$f":"'Monthly Pre-COD'!GV42","v":0},{"$f":"'Monthly Pre-COD'!GW42","v":0},{"$f":"'Monthly Pre-COD'!GX42","v":0},{"$f":"'Monthly Pre-COD'!GY42","v":0},{"$f":"'Monthly Pre-COD'!GZ42","v":0},{"$f":"'Monthly Pre-COD'!HA42","v":0},{"$f":"'Monthly Pre-COD'!HB42","v":0},{"$f":"'Monthly Pre-COD'!HC42","v":0},{"$f":"'Monthly Pre-COD'!HD42","v":0},{"$f":"'Monthly Pre-COD'!HE42","v":0},{"$f":"'Monthly Pre-COD'!HF42","v":0},{"$f":"'Monthly Pre-COD'!HG42","v":0},{"$f":"'Monthly Pre-COD'!HH42","v":0},{"$f":"'Monthly Pre-COD'!HI42","v":0},{"$f":"'Monthly Pre-COD'!HJ42","v":0},{"$f":"'Monthly Pre-COD'!HK42","v":0},{"$f":"'Monthly Pre-COD'!HL42","v":0},{"$f":"'Monthly Pre-COD'!HM42","v":0},{"$f":"'Monthly Pre-COD'!HN42","v":0},{"$f":"'Monthly Pre-COD'!HO42","v":0},{"$f":"'Monthly Pre-COD'!HP42","v":0},{"$f":"'Monthly Pre-COD'!HQ42","v":0},{"$f":"'Monthly Pre-COD'!HR42","v":0},{"$f":"'Monthly Pre-COD'!HS42","v":0},{"$f":"'Monthly Pre-COD'!HT42","v":0},{"$f":"'Monthly Pre-COD'!HU42","v":0},{"$f":"'Monthly Pre-COD'!HV42","v":0},{"$f":"'Monthly Pre-COD'!HW42","v":0},{"$f":"'Monthly Pre-COD'!HX42","v":0},{"$f":"'Monthly Pre-COD'!HY42","v":0},{"$f":"'Monthly Pre-COD'!HZ42","v":0},{"$f":"'Monthly Pre-COD'!IA42","v":0},{"$f":"'Monthly Pre-COD'!IB42","v":0},{"$f":"'Monthly Pre-COD'!IC42","v":0},{"$f":"'Monthly Pre-COD'!ID42","v":0},{"$f":"'Monthly Pre-COD'!IE42","v":0},{"$f":"'Monthly Pre-COD'!IF42","v":0},{"$f":"'Monthly Pre-COD'!IG42","v":0},{"$f":"'Monthly Pre-COD'!IH42","v":0},{"$f":"'Monthly Pre-COD'!II42","v":0},{"$f":"'Monthly Pre-COD'!IJ42","v":0},{"$f":"'Monthly Pre-COD'!IK42","v":0},{"$f":"'Monthly Pre-COD'!IL42","v":0},{"$f":"'Monthly Pre-COD'!IM42","v":0},{"$f":"'Monthly Pre-COD'!IN42","v":0},{"$f":"'Monthly Pre-COD'!IO42","v":0},{"$f":"'Monthly Pre-COD'!IP42","v":0},{"$f":"'Monthly Pre-COD'!IQ42","v":0},{"$f":"'Monthly Pre-COD'!IR42","v":0},{"$f":"'Monthly Pre-COD'!IS42","v":0},{"$f":"'Monthly Pre-COD'!IT42","v":0},{"$f":"'Monthly Pre-COD'!IU42","v":0},{"$f":"'Monthly Pre-COD'!IV42","v":0},{"$f":"'Monthly Pre-COD'!IW42","v":0},{"$f":"'Monthly Pre-COD'!IX42","v":0},{"$f":"'Monthly Pre-COD'!IY42","v":0},{"$f":"'Monthly Pre-COD'!IZ42","v":0},{"$f":"'Monthly Pre-COD'!JA42","v":0},{"$f":"'Monthly Pre-COD'!JB42","v":0},{"$f":"'Monthly Pre-COD'!JC42","v":0},{"$f":"'Monthly Pre-COD'!JD42","v":0},{"$f":"'Monthly Pre-COD'!JE42","v":0},{"$f":"'Monthly Pre-COD'!JF42","v":0},{"$f":"'Monthly Pre-COD'!JG42","v":0},{"$f":"'Monthly Pre-COD'!JH42","v":0},{"$f":"'Monthly Pre-COD'!JI42","v":0},{"$f":"'Monthly Pre-COD'!JJ42","v":0},{"$f":"'Monthly Pre-COD'!JK42","v":0},{"$f":"'Monthly Pre-COD'!JL42","v":0},{"$f":"'Monthly Pre-COD'!JM42","v":0},{"$f":"'Monthly Pre-COD'!JN42","v":0},{"$f":"'Monthly Pre-COD'!JO42","v":0},{"$f":"'Monthly Pre-COD'!JP42","v":0},{"$f":"'Monthly Pre-COD'!JQ42","v":0},{"$f":"'Monthly Pre-COD'!JR42","v":0},{"$f":"'Monthly Pre-COD'!JS42","v":0},{"$f":"'Monthly Pre-COD'!JT42","v":0},{"$f":"'Monthly Pre-COD'!JU42","v":0},{"$f":"'Monthly Pre-COD'!JV42","v":0},{"$f":"'Monthly Pre-COD'!JW42","v":0},{"$f":"'Monthly Pre-COD'!JX42","v":0},{"$f":"'Monthly Pre-COD'!JY42","v":0},{"$f":"'Monthly Pre-COD'!JZ42","v":0},{"$f":"'Monthly Pre-COD'!KA42","v":0},{"$f":"'Monthly Pre-COD'!KB42","v":0},{"$f":"'Monthly Pre-COD'!KC42","v":0},{"$f":"'Monthly Pre-COD'!KD42","v":0},{"$f":"'Monthly Pre-COD'!KE42","v":0},{"$f":"'Monthly Pre-COD'!KF42","v":0},{"$f":"'Monthly Pre-COD'!KG42","v":0},{"$f":"'Monthly Pre-COD'!KH42","v":0},{"$f":"'Monthly Pre-COD'!KI42","v":0},{"$f":"'Monthly Pre-COD'!KJ42","v":0},{"$f":"'Monthly Pre-COD'!KK42","v":0},{"$f":"'Monthly Pre-COD'!KL42","v":0},{"$f":"'Monthly Pre-COD'!KM42","v":0},{"$f":"'Monthly Pre-COD'!KN42","v":0},{"$f":"'Monthly Pre-COD'!KO42","v":0},{"$f":"'Monthly Pre-COD'!KP42","v":0},{"$f":"'Monthly Pre-COD'!KQ42","v":0},{"$f":"'Monthly Pre-COD'!KR42","v":0},{"$f":"'Monthly Pre-COD'!KS42","v":0},{"$f":"'Monthly Pre-COD'!KT42","v":0},{"$f":"'Monthly Pre-COD'!KU42","v":0},{"$f":"'Monthly Pre-COD'!KV42","v":0},{"$f":"'Monthly Pre-COD'!KW42","v":0},{"$f":"'Monthly Pre-COD'!KX42","v":0},{"$f":"'Monthly Pre-COD'!KY42","v":0},{"$f":"'Monthly Pre-COD'!KZ42","v":0},{"$f":"'Monthly Pre-COD'!LA42","v":0},{"$f":"'Monthly Pre-COD'!LB42","v":0},{"$f":"'Monthly Pre-COD'!LC42","v":0},{"$f":"'Monthly Pre-COD'!LD42","v":0},{"$f":"'Monthly Pre-COD'!LE42","v":0},{"$f":"'Monthly Pre-COD'!LF42","v":0},{"$f":"'Monthly Pre-COD'!LG42","v":0},{"$f":"'Monthly Pre-COD'!LH42","v":0},{"$f":"'Monthly Pre-COD'!LI42","v":0},{"$f":"'Monthly Pre-COD'!LJ42","v":0},{"$f":"'Monthly Pre-COD'!LK42","v":0},{"$f":"'Monthly Pre-COD'!LL42","v":0},{"$f":"'Monthly Pre-COD'!LM42","v":0},{"$f":"'Monthly Pre-COD'!LN42","v":0},{"$f":"'Monthly Pre-COD'!LO42","v":0},{"$f":"'Monthly Pre-COD'!LP42","v":0},{"$f":"'Monthly Pre-COD'!LQ42","v":0},{"$f":"'Monthly Pre-COD'!LR42","v":0},{"$f":"'Monthly Pre-COD'!LS42","v":0},{"$f":"'Monthly Pre-COD'!LT42","v":0},{"$f":"'Monthly Pre-COD'!LU42","v":0},{"$f":"'Monthly Pre-COD'!LV42","v":0},{"$f":"'Monthly Pre-COD'!LW42","v":0},{"$f":"'Monthly Pre-COD'!LX42","v":0},{"$f":"'Monthly Pre-COD'!LY42","v":0},{"$f":"'Monthly Pre-COD'!LZ42","v":0},{"$f":"'Monthly Pre-COD'!MA42","v":0},{"$f":"'Monthly Pre-COD'!MB42","v":0},{"$f":"'Monthly Pre-COD'!MC42","v":0},{"$f":"'Monthly Pre-COD'!MD42","v":0},{"$f":"'Monthly Pre-COD'!ME42","v":0},{"$f":"'Monthly Pre-COD'!MF42","v":0},{"$f":"'Monthly Pre-COD'!MG42","v":0},{"$f":"'Monthly Pre-COD'!MH42","v":0},{"$f":"'Monthly Pre-COD'!MI42","v":0},{"$f":"'Monthly Pre-COD'!MJ42","v":0},{"$f":"'Monthly Pre-COD'!MK42","v":0},{"$f":"'Monthly Pre-COD'!ML42","v":0},{"$f":"'Monthly Pre-COD'!MM42","v":0},{"$f":"'Monthly Pre-COD'!MN42","v":0},{"$f":"'Monthly Pre-COD'!MO42","v":0},{"$f":"'Monthly Pre-COD'!MP42","v":0},{"$f":"'Monthly Pre-COD'!MQ42","v":0},{"$f":"'Monthly Pre-COD'!MR42","v":0},{"$f":"'Monthly Pre-COD'!MS42","v":0},{"$f":"'Monthly Pre-COD'!MT42","v":0},{"$f":"'Monthly Pre-COD'!MU42","v":0},{"$f":"'Monthly Pre-COD'!MV42","v":0},{"$f":"'Monthly Pre-COD'!MW42","v":0},{"$f":"'Monthly Pre-COD'!MX42","v":0},{"$f":"'Monthly Pre-COD'!MY42","v":0},{"$f":"'Monthly Pre-COD'!MZ42","v":0},{"$f":"'Monthly Pre-COD'!NA42","v":0},{"$f":"'Monthly Pre-COD'!NB42","v":0},{"$f":"'Monthly Pre-COD'!NC42","v":0},{"$f":"'Monthly Pre-COD'!ND42","v":0},{"$f":"'Monthly Pre-COD'!NE42","v":0},{"$f":"'Monthly Pre-COD'!NF42","v":0},{"$f":"'Monthly Pre-COD'!NG42","v":0},{"$f":"'Monthly Pre-COD'!NH42","v":0},{"$f":"'Monthly Pre-COD'!NI42","v":0},{"$f":"'Monthly Pre-COD'!NJ42","v":0},{"$f":"'Monthly Pre-COD'!NK42","v":0},{"$f":"'Monthly Pre-COD'!NL42","v":0},{"$f":"'Monthly Pre-COD'!NM42","v":0},{"$f":"'Monthly Pre-COD'!NN42","v":0},{"$f":"'Monthly Pre-COD'!NO42","v":0},{"$f":"'Monthly Pre-COD'!NP42","v":0},{"$f":"'Monthly Pre-COD'!NQ42","v":0},{"$f":"'Monthly Pre-COD'!NR42","v":0},{"$f":"'Monthly Pre-COD'!NS42","v":0},{"$f":"'Monthly Pre-COD'!NT42","v":0},{"$f":"'Monthly Pre-COD'!NU42","v":0},{"$f":"'Monthly Pre-COD'!NV42","v":0},{"$f":"'Monthly Pre-COD'!NW42","v":0},{"$f":"'Monthly Pre-COD'!NX42","v":0},{"$f":"'Monthly Pre-COD'!NY42","v":0},{"$f":"'Monthly Pre-COD'!NZ42","v":0},{"$f":"'Monthly Pre-COD'!OA42","v":0},{"$f":"'Monthly Pre-COD'!OB42","v":0},{"$f":"'Monthly Pre-COD'!OC42","v":0},{"$f":"'Monthly Pre-COD'!OD42","v":0},{"$f":"'Monthly Pre-COD'!OE42","v":0},{"$f":"'Monthly Pre-COD'!OF42","v":0},{"$f":"'Monthly Pre-COD'!OG42","v":0},{"$f":"'Monthly Pre-COD'!OH42","v":0},{"$f":"'Monthly Pre-COD'!OI42","v":0},{"$f":"'Monthly Pre-COD'!OJ42","v":0},{"$f":"'Monthly Pre-COD'!OK42","v":0},{"$f":"'Monthly Pre-COD'!OL42","v":0},{"$f":"'Monthly Pre-COD'!OM42","v":0},{"$f":"'Monthly Pre-COD'!ON42","v":0},{"$f":"'Monthly Pre-COD'!OO42","v":0},{"$f":"'Monthly Pre-COD'!OP42","v":0},{"$f":"'Monthly Pre-COD'!OQ42","v":0},{"$f":"'Monthly Pre-COD'!OR42","v":0},{"$f":"'Monthly Pre-COD'!OS42","v":0},{"$f":"'Monthly Pre-COD'!OT42","v":0},{"$f":"'Monthly Pre-COD'!OU42","v":0},{"$f":"'Monthly Pre-COD'!OV42","v":0},{"$f":"'Monthly Pre-COD'!OW42","v":0},{"$f":"'Monthly Pre-COD'!OX42","v":0},{"$f":"'Monthly Pre-COD'!OY42","v":0}]
[null,null,"Total Funding Sources",null,null,null,{"$f":"SUM(G32:G33)","v":1541635.8530000001},{"$f":"SUM(H32:H33)","v":3854089.6324999998},4624907.5589999994,3083271.7060000002,1541635.8530000001,1243956.2278330401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT32:BT33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF32:EF33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GR32:GR33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JD32:JD33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LP32:LP33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OB32:OB33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Post COD Waterfall"]
[null,"EBITDA",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":105003.65371253336},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":314852.10558728565},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":314612.89431669796},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":319981.77760171157},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":319577.84463275794},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":319010.38198603096},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":318766.34239007474},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":321463.63178095524},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":321052.54527607898},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":320475.62794304296},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":320226.66256508155},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":325443.15839271387},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":325024.78262965777},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":324438.2371080739},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":324184.24652437132},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":326755.13036239537},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":326329.3269675473},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":325732.97642936837},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":325473.85920938459},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":330537.62698504794},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":330104.25488125801},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":329497.91910816595},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":329233.57177405083},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":334214.30596936389},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":333773.22132273967},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":333156.71664044331},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":332887.03362571297},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":337784.64399323973},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":337335.70015889907},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":336708.83937016909},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":336433.71297754819},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":341248.10750081274},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":340791.1549675737},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":340153.74728399143},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":339873.06764240447},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":342106.77514048631},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":341641.66147447529},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":340993.51244687027},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":340707.16746756493},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":345367.92227782594},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":134818.85206498054},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":344235.40351253329},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":343943.27884431812},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":348520.53079857491},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":348038.62558602291},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":347368.39552400709},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":347070.37450758531},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":351564.02416174504},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":351073.48239803559},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":350391.90496417449},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":350087.86858555669},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":354497.81454732851},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":353998.47152149468},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":353305.336900906},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":352995.16374388203},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":357321.30263484037},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":356812.99041427008},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":356108.08476297243},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":355791.65096062422},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":362452.80309362477},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":361935.35046071699},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":361218.45582767122},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":360895.63501290674},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":365040.76621418918},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":364513.99860177241},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":363784.89284943091},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":363455.55610451987},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":367516.55779246206},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":366980.29721795057},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":366238.75394128601},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":365902.76974637673},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":369879.53020377853},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":369333.59520204295},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":368579.38364602847},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":368236.61782662576},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":374495.64776871086},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":373939.85332363728},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":373172.73829914903},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":372823.05397253204},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":376617.91275217227},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":165976.43022688566},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":375271.81202499894},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":374915.06954555726},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":378625.33864944894},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":378049.25571517466},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":377255.61001982249},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":376891.66692328901},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":382844.62442433496},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":382258.10498787201},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":381450.82278683723},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":381079.53373339557},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":384607.18367677147},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":384010.02780655125},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":383188.85530076025},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":382810.0720170032},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":388554.0112280536},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":387946.01507875661},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":387110.69358984299},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":386724.26480956038},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":383204.27464273421},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":382585.23037843744},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":381735.49625454441},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":381341.26765831508},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":377814.51175292552},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":377184.20746875182},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":376319.79198853986},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":375917.60614210443},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":372383.95149423368},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":371742.1711364747},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":370862.80041130167},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":370452.49670269166},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":366911.80770743941},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":366258.33099212276},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":365363.72586636245},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":364945.14044176042},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":361397.27884271118},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":360731.88117258204},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":359821.7571220469},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":359394.7228203516},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":355839.54765806592},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":236986.87463094591},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!123:123),0)","v":0}]
[null,"Add: Withdrawls from Maintenance Reserve",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":210075.64},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":210075.64},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!124:124),0)","v":0}]
[null,"Less: Maintenance Funding",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":1750.6303333333335},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":5251.8910000000005},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":3501.260666666667},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!125:125),0)","v":0}]
[null,"Less: Fees on DSRA L/C",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":944.82700333259424},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1146.2244775999695},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1155.7238702192769},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1164.9182226564251},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1163.1193418866462},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1161.6165599557514},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1166.1596151315368},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1170.3933241796929},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1168.5636874428185},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1167.0342750150455},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1176.2334054773992},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1185.118813004392},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1183.2578476624662},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1181.7012993193432},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1185.9918423829015},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1189.964213573968},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1188.0713359202143},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1186.4871363680611},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1195.3846373970975},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1203.9594441968632},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1202.0340592396742},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1200.4216831152164},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1209.1557328581755},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1217.5624912816731},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1215.6039925244129},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1213.9629041965857},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1222.5331400350976},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1230.7714113928496},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1228.7791806093853},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1227.1088339772541},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1235.5148860710387},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1243.5842230896046},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1241.557630095491},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1239.8574683822148},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1243.474186634983},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1246.7493603980772},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1322.4057307448227},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1398.326870655073},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1407.4402244695636},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1416.1638173808467},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1413.8044032864866},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1411.8227090767734},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1420.75005758936},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1429.2820299679117},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1426.8817481458955},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1424.8645583991504},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1433.605451394438},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1441.945259499543},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1439.503344504604},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1437.4499823952731},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1446.0039606935106},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1454.1510501433813},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1451.6667217133345},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1449.5764971766414},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1457.9430924556714},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1465.8968980189798},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1463.3693607859216},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1461.2415702574924},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1474.4597334463517},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1487.2591074048783},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1484.6875506008084},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1482.5214767512039},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1490.4846233897824},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1498.0228808665861},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1495.40647802334},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1493.2013894873969},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1500.9756914520451},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1508.3189021050255},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1505.6568107484088},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1503.4119618492966},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1510.9969123961562},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1518.1444654287943},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1515.4358267668149},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1513.1504572346958},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1525.4760074902845},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1537.3577481090581},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1534.6016867141379},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1532.2750213993352},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":1539.4524681764669},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":773.67921198369197},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!126:126),0)","v":0}]
[null,null,"CFADS",null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":102308.19637586742},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":308453.99010968569},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":308205.2794464787},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":313564.96837905515},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":313162.83429087128},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":312596.8744260752},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":312348.29177494318},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":315041.34745677555},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":314632.09058863617},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":314056.70266802789},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":313798.53815960413},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":319006.14857970946},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":318589.63378199528},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":318004.64480875456},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":317746.36368198844},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":320313.27514882141},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":319889.3646316271},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":319294.59829300031},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":319026.58357198752},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":324081.7765408511},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":323650.32982201834},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":323045.6064250507},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":322772.52504119265},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":327744.85247808223},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":327305.72633021523},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":326690.86273624672},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":326412.60948567785},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":331301.98158184689},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":330855.02997828968},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":330229.83953619184},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":329946.30709147715},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":334752.63227772311},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":334297.70633747819},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":333661.9988156092},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":333377.70245576947},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":335608.13478008821},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":335067.36474373046},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":334343.29457621521},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":334047.83624309534},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":338699.86746044509},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":338228.79666169407},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":337571.68980345654},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":337270.63778672874},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":341839.35776860698},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":341359.852837877},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":340691.63996560796},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":340384.87805619085},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":344870.1879022455},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":344382.08805353096},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":343702.56398177921},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":343389.9736248632},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":347791.7724971851},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":347294.91379978135},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":346603.86940372933},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":346285.32965142635},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":350603.51473682141},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":350097.73005348415},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":349394.95219271496},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":349065.30022717785},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":355713.65298621991},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":355198.77191011619},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":354484.04335092002},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":354153.25938951696},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":358290.85233332257},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":357766.70112374908},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":357039.80045994348},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":356702.68941306783},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":360756.34789035702},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":360222.74940720218},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":359483.45097943669},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":359139.88183398056},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":363109.49473834975},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":362566.26837527612},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":361814.34218879376},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":361459.25081913546},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":367706.39902060182},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":367153.36063692311},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":366388.57227774971},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":366031.71050435555},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":370592.34254018858},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":372550.809560219},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":375271.81202499894},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":374915.06954555726},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":378625.33864944894},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":378049.25571517466},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":377255.61001982249},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":376891.66692328901},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":382844.62442433496},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":382258.10498787201},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":381450.82278683723},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":381079.53373339557},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":384607.18367677147},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":384010.02780655125},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":383188.85530076025},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":382810.0720170032},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":388554.0112280536},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":387946.01507875661},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":387110.69358984299},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":386724.26480956038},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":383204.27464273421},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":382585.23037843744},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":381735.49625454441},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":381341.26765831508},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":377814.51175292552},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":377184.20746875182},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":376319.79198853986},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":375917.60614210443},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":372383.95149423368},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":371742.1711364747},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":370862.80041130167},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":370452.49670269166},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":366911.80770743941},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":366258.33099212276},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":365363.72586636245},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":364945.14044176042},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":361397.27884271118},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":360731.88117258204},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":359821.7571220469},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":359394.7228203516},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":355839.54765806592},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":236986.87463094591},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!127:127),0)","v":0}]
[null,"Less: Interest Expense",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":130092.35404483315},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":128034.08450053754},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":125950.79478622909},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":123785.45535614797},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":121595.7672300921},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":119383.52294863311},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":117144.20757012733},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":114821.65392652458},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":112472.6870008828},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":110099.10149947403},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":107696.29402156737},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":105208.95820521892},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":102693.04231243819},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":100150.34231756139},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":97576.163947926674},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":94916.059994897529},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":92225.101251351924},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":89505.083992610133},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":86751.220563984883},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":83909.921171757131},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":81035.378323746947},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":78129.387555497742},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":75187.065218170348},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":72127.96024718073},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":69032.721727592085},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":65903.138096029419},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":62734.221678035261},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":59474.236364279001},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":56175.462131350861},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":52839.68408946554},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":49461.812749706405},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":45990.96336801791},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":42478.534459747476},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":38926.306504033433},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":35329.085232828329},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":31636.835122236425},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":27900.072077852103},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":24120.570549020162},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":20293.02839918077},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":16341.139493361359},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":12341.280593103402},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":8295.2134926224899},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4197.5197690857876},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.1138264350593089E-10},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.1703915485413745E-10},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.2277344323338186E-10},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.2858657807784089E-10},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.3447964352641119E-10},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.4045373862489937E-10},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.4650997753099171E-10},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.5264948972204279E-10},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.5887342020572093E-10},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.6518292973354958E-10},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.7157919501738586E-10},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.7806340894887491E-10},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.8463678082192194E-10},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.9130053655822335E-10},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":4.9805591893589889E-10},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":5.0490418782126751E-10},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":5.1184662040381002E-10},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":5.1888451143436241E-10},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":5.2601917346658484E-10},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":5.3325193710175037E-10},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":5.4058415123689949E-10},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":5.4801718331640684E-10},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":5.5555241958700747E-10},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":5.6319126535632878E-10},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":5.7093514525497819E-10},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":5.7878550350223415E-10},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":5.8674380417538983E-10},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":5.9481153148280141E-10},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":6.0299019004068997E-10},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":6.1128130515374941E-10},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":6.196864230996135E-10},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":6.2820711141723325E-10},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":6.3684495919922011E-10},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":6.456015773882094E-10},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":6.5447859907729726E-10},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":6.6347767981461008E-10},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":6.7260049791206088E-10},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":6.8184875475835171E-10},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":6.9122417513627904E-10},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.0072850754440289E-10},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.1036352452313844E-10},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.2013102298533161E-10},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!128:128),0)","v":7.3003282455137992E-10}]
[null,"Less: Repayment",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":true},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":true},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":true},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":80736.183240718819},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":81669.112226510042},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":86769.013101116114},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":87662.877424624166},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":88447.899287933513},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":89483.287832063885},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":92711.675181147701},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":93681.952192757948},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":94542.732862789126},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":95658.276641162549},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":100837.64892840985},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":101914.25862854134},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":102881.10152054759},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":104107.5754933421},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":107443.41305491189},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":108605.35006230723},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":109656.93248627214},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":110972.77662648892},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":116249.59139818713},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":117527.00690673444},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":118693.86564200422},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":120130.09345449653},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":125471.31497676474},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":126869.81618982545},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":128157.60602740118},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":129720.00791418142},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":135131.51755450276},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":136657.02493247663},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":138071.71770031308},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":139766.406490825},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":145254.41274545499},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":146913.17756275018},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":148461.07991454744},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":150294.50891775248},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":154015.65656209888},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":155788.84319833809},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":149692.33049422526},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":151511.97922243312},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":157479.23127862578},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":159250.04553133575},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":160890.49319701892},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":162859.3002549652},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":168912.99226201832},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":170833.95822849445},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":172624.40010245633},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":174749.63475684699},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":180897.15027988679},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":182975.701293144},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":184923.6359910405},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":187212.97233706916},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":193462.10567484703},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":195706.09043968131},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":197819.436999403},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":200280.9766272915},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":206639.955798382},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":209057.66167346781},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":211344.78314539662},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":213987.07907835563},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":222480.36152651685},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":225108.25597008341},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":227606.08229546717},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":230466.64858139283},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":237089.84100045555},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":239910.8533038646},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":242602.03940984144},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":245663.3701643009},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":252425.4095773451},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":255449.37514694076},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":258343.85132465739},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":261616.09245128033},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":268527.28077032033},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":271764.58504613262},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":274872.83846050483},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":278366.70180650125},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":287410.10224141151},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":290898.8291096696},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":294259.42548952077},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":298014.08898448752},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":305274.16502439097},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.1138264350593089E-10},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.1703915485413745E-10},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.2277344323338186E-10},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.2858657807784089E-10},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.3447964352641119E-10},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.4045373862489937E-10},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.4650997753099171E-10},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.5264948972204279E-10},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.5887342020572093E-10},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.6518292973354958E-10},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.7157919501738586E-10},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.7806340894887491E-10},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.8463678082192194E-10},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.9130053655822335E-10},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-4.9805591893589889E-10},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-5.0490418782126751E-10},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-5.1184662040381002E-10},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-5.1888451143436241E-10},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-5.2601917346658484E-10},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-5.3325193710175037E-10},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-5.4058415123689949E-10},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-5.4801718331640684E-10},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-5.5555241958700747E-10},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-5.6319126535632878E-10},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-5.7093514525497819E-10},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-5.7878550350223415E-10},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-5.8674380417538983E-10},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-5.9481153148280141E-10},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-6.0299019004068997E-10},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-6.1128130515374941E-10},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-6.196864230996135E-10},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-6.2820711141723325E-10},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-6.3684495919922011E-10},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-6.456015773882094E-10},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-6.5447859907729726E-10},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-6.6347767981461008E-10},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-6.7260049791206088E-10},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-6.8184875475835171E-10},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-6.9122417513627904E-10},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.0072850754440289E-10},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.1036352452313844E-10},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.2013102298533161E-10},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!129:129),0)","v":-7.3003282455137992E-10}]
[null,null,"Net Cash Flow",null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":102308.19637586742},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":227717.80686896687},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":226536.16721996866},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":226795.95527793904},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":225499.95686624711},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":224148.97513814169},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":222865.0039428793},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":222329.67227562785},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":220950.13839587822},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":219513.96980523877},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":218140.26151844158},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":218168.49965129961},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":216675.37515345393},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":215123.54328820697},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":213638.78818864634},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":212869.86209390953},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":211284.01456931987},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":209637.66580672818},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":208053.8069454986},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":207832.18514266398},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":206123.3229152839},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":204351.74078304647},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":202642.43158669613},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":202273.53750131751},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":200435.91014038978},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":198533.25670884555},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":196692.60157149643},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":196170.46402734413},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":194198.00504581304},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":192158.12183587876},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":190179.90060065215},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":189498.21953226812},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":187384.52877472801},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":185200.91890106176},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":183083.19353801699},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":181592.47821798932},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":179278.52154539237},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":54558.610037156788},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":54501.772520124679},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":55269.841395590222},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":55193.295774210361},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":55085.429376345535},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":55027.814583130414},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":55782.157936461328},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":55704.240682857984},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":55594.552862268814},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":55536.141799869831},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":56276.74360079132},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":56197.428555168037},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":56085.885678300518},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":56026.658970232646},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":56753.50287441141},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":56672.763365202525},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":56559.331152974395},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":56499.269031524716},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":57212.338374454528},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":57130.147208259237},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":57014.790723571379},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":56948.833593324467},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":58046.226241532713},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":57962.555692852067},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":57845.239327860734},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":57783.472712094721},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":58466.789654831751},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":58381.611455605482},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":58262.298918751156},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":58199.635159301397},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":58869.125563305541},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":58782.410892243497},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":58661.065195031813},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":58597.482878666779},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":59253.128735201084},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":59164.848206907103},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":59041.431650436833},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":58971.978463614068},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":60003.268380009511},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":59913.39203389216},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":59787.866195125564},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":59722.408027245547},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":61120.657746711804},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":372550.809560219},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":375271.81202499894},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":374915.06954555726},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":378625.33864944894},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":378049.25571517466},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":377255.61001982249},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":376891.66692328901},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":382844.62442433496},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":382258.10498787201},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":381450.82278683723},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":381079.53373339557},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":384607.18367677147},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":384010.02780655125},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":383188.85530076025},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":382810.0720170032},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":388554.0112280536},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":387946.01507875661},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":387110.69358984299},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":386724.26480956038},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":383204.27464273421},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":382585.23037843744},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":381735.49625454441},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":381341.26765831508},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":377814.51175292552},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":377184.20746875182},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":376319.79198853986},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":375917.60614210443},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":372383.95149423368},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":371742.1711364747},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":370862.80041130167},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":370452.49670269166},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":366911.80770743941},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":366258.33099212276},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":365363.72586636245},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":364945.14044176042},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":361397.27884271118},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":360731.88117258204},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":359821.7571220469},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":359394.7228203516},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":355839.54765806592},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":236986.87463094591},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!130:130),0)","v":0}]
[null,"Less: DSRA Funded During Operation",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":80558.989706950146},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3799.757047722931},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3677.7409748592763},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-719.55230791150825},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-601.11277235799935},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":1817.2220703142229},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":1693.4836192624061},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-731.85469474975253},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-611.76497110922355},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3679.6521849414567},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3554.1630107971723},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-744.38613677030662},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-622.6193372492562},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":1716.2172254233155},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":1588.9484764266526},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-757.1510615015286},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-633.67982086120173},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3559.0004116145428},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3429.9227199062007},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-770.15398287557764},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-644.95044978306396},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3493.6198971836129},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3362.703369399067},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-783.39950290415436},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-656.43533113086596},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3428.0943354048068},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3295.3085431007785},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-796.89231338567333},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-668.13865285250358},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3362.4208375138114},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3227.7348074263427},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-810.63719764538109},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-680.06468531052815},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":1446.6873011072748},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":1310.0695052376832},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":30262.548138698214},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":30368.455964100081},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3645.3415257963352},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3489.4371645131614},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-943.76563774398528},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-792.67768388532568},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3570.9394050346455},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3412.7889514206909},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-960.11272880644538},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-806.875898698112},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3496.357198115089},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3335.9232420419576},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-976.76599797559902},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-821.34484373230953},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3421.5913192949956},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3258.8357799482765},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-993.73137201869395},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-836.08981467725243},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3346.6381116119446},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3181.522225323366},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-1011.0148932232987},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-851.11621137161274},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":5287.265275543672},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":5119.7495834106812},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-1028.6227216279367},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-866.42953984183259},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3185.2586554314476},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3015.3029907214222},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-1046.5611372984713},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-882.03541437722743},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3109.7207858592737},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":2937.2842611921951},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-1064.8365426466335},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-897.93955964490306},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":3033.980218743789},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":2859.0212130552391},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-1083.4554647917394},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-914.14781284763012},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":4930.220102235442},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":4752.6962475094479},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-1102.4245579680428},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-930.66612592106685},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":2870.9787108526798},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-306309.30247711},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":-309471.68479347677},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!131:131),0)","v":0}]
[null,"Add: Release of O&M Reserve",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":95207.5},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!132:132),0)","v":0}]
[null,null,"Net Cash Flow for Sweep and Trap",null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":21749.206668917279},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":223918.04982124394},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":222858.42624510938},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":227515.50758585054},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":226101.06963860511},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":222331.75306782746},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":221171.52032361689},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":223061.5269703776},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":221561.90336698745},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":215834.31762029731},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":214586.0985076444},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":218912.88578806992},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":217297.99449070319},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":213407.32606278366},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":212049.83971221969},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":213627.01315541106},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":211917.69439018107},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":206078.66539511364},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":204623.8842255924},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":208602.33912553955},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":206768.27336506697},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":200858.12088586285},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":199279.72821729706},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":203056.93700422166},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":201092.34547152065},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":195105.16237344075},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":193397.29302839565},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":196967.35634072981},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":194866.14369866555},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":188795.70099836495},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":186952.16579322581},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":190308.8567299135},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":188064.59346003854},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":183754.23159995448},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":181773.12403277931},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":151329.93007929111},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":148910.06558129229},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":50913.268511360453},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":51012.335355611518},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":56213.607033334207},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":55985.973458095687},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":51514.48997131089},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":51615.025631709723},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":56742.270665267773},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":56511.116581556096},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":52098.195664153725},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":52200.218557827873},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":57253.509598766919},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":57018.773398900346},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":52664.294359005522},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":52767.823190284369},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":57747.234246430104},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":57508.853179879778},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":53212.69304136245},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":53317.74680620135},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":58223.353267677827},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":57981.26341963085},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":51727.525448027707},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":51829.084009913786},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":59074.84896316065},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":58828.9852326939},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":54659.980672429287},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":54768.169721373299},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":59513.350792130223},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":59263.646869982709},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":55152.578132891882},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":55262.350898109202},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":59933.962105952174},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":59680.3504518884},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":55627.084976288024},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":55738.46166561154},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":60336.584199992823},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":60078.996019754733},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":54111.211548201391},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":54219.282216104621},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":61105.692937977554},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":60844.058159813227},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":56916.887484272884},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":366031.71050435555},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":370592.34254018858},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":372550.809560219},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":375271.81202499894},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":374915.06954555726},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":378625.33864944894},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":378049.25571517466},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":377255.61001982249},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":376891.66692328901},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":382844.62442433496},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":382258.10498787201},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":381450.82278683723},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":381079.53373339557},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":384607.18367677147},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":384010.02780655125},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":383188.85530076025},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":382810.0720170032},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":388554.0112280536},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":387946.01507875661},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":387110.69358984299},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":386724.26480956038},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":383204.27464273421},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":382585.23037843744},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":381735.49625454441},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":381341.26765831508},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":377814.51175292552},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":377184.20746875182},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":376319.79198853986},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":375917.60614210443},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":372383.95149423368},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":371742.1711364747},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":370862.80041130167},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":370452.49670269166},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":366911.80770743941},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":366258.33099212276},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":365363.72586636245},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":364945.14044176042},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":361397.27884271118},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":360731.88117258204},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":359821.7571220469},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":359394.7228203516},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":355839.54765806592},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":332194.37463094591},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!133:133),0)","v":0}]
[null,"Less: Cash Flow Sweep",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!134:134),0)","v":0}]
[null,"Less: Cash Flow Trap from Dividend Lock",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!135:135),0)","v":0}]
[null,"Add: Cash Flow Released from Lock-up Account",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!136:136),0)","v":0}]
[null,null,"Net Cash Flow Before Financing",null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":21749.206668917279},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":223918.04982124394},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":222858.42624510938},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":227515.50758585054},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":226101.06963860511},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":222331.75306782746},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":221171.52032361689},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":223061.5269703776},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":221561.90336698745},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":215834.31762029731},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":214586.0985076444},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":218912.88578806992},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":217297.99449070319},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":213407.32606278366},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":212049.83971221969},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":213627.01315541106},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":211917.69439018107},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":206078.66539511364},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":204623.8842255924},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":208602.33912553955},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":206768.27336506697},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":200858.12088586285},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":199279.72821729706},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":203056.93700422166},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":201092.34547152065},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":195105.16237344075},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":193397.29302839565},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":196967.35634072981},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":194866.14369866555},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":188795.70099836495},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":186952.16579322581},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":190308.8567299135},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":188064.59346003854},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":183754.23159995448},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":181773.12403277931},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":151329.93007929111},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":148910.06558129229},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":50913.268511360453},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":51012.335355611518},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":56213.607033334207},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":55985.973458095687},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":51514.48997131089},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":51615.025631709723},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":56742.270665267773},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":56511.116581556096},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":52098.195664153725},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":52200.218557827873},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":57253.509598766919},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":57018.773398900346},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":52664.294359005522},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":52767.823190284369},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":57747.234246430104},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":57508.853179879778},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":53212.69304136245},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":53317.74680620135},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":58223.353267677827},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":57981.26341963085},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":51727.525448027707},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":51829.084009913786},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":59074.84896316065},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":58828.9852326939},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":54659.980672429287},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":54768.169721373299},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":59513.350792130223},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":59263.646869982709},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":55152.578132891882},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":55262.350898109202},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":59933.962105952174},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":59680.3504518884},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":55627.084976288024},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":55738.46166561154},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":60336.584199992823},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":60078.996019754733},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":54111.211548201391},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":54219.282216104621},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":61105.692937977554},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":60844.058159813227},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":56916.887484272884},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":366031.71050435555},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":370592.34254018858},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":372550.809560219},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":375271.81202499894},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":374915.06954555726},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":378625.33864944894},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":378049.25571517466},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":377255.61001982249},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":376891.66692328901},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":382844.62442433496},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":382258.10498787201},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":381450.82278683723},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":381079.53373339557},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":384607.18367677147},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":384010.02780655125},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":383188.85530076025},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":382810.0720170032},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":388554.0112280536},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":387946.01507875661},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":387110.69358984299},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":386724.26480956038},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":383204.27464273421},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":382585.23037843744},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":381735.49625454441},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":381341.26765831508},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":377814.51175292552},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":377184.20746875182},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":376319.79198853986},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":375917.60614210443},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":372383.95149423368},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":371742.1711364747},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":370862.80041130167},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":370452.49670269166},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":366911.80770743941},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":366258.33099212276},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":365363.72586636245},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":364945.14044176042},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":361397.27884271118},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":360731.88117258204},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":359821.7571220469},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":359394.7228203516},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":355839.54765806592},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":332194.37463094591},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!137:137),0)","v":0}]
[null,"Less: Re-finance Debt (Balloon)",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":6636121.3066585679},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!138:138),0)","v":0}]
[null,"Add: New Debt Issue",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":9461262.1123515014},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!139:139),0)","v":0}]
[null,null,"Equity Cash Flow",null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":21749.206668917279},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":223918.04982124394},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":222858.42624510938},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":227515.50758585054},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":226101.06963860511},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":222331.75306782746},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":221171.52032361689},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":223061.5269703776},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":221561.90336698745},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":215834.31762029731},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":214586.0985076444},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":218912.88578806992},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":217297.99449070319},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":213407.32606278366},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":212049.83971221969},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":213627.01315541106},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":211917.69439018107},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":206078.66539511364},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":204623.8842255924},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":208602.33912553955},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":206768.27336506697},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":200858.12088586285},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":199279.72821729706},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":203056.93700422166},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":201092.34547152065},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":195105.16237344075},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":193397.29302839565},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":196967.35634072981},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":194866.14369866555},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":188795.70099836495},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":186952.16579322581},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":190308.8567299135},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":188064.59346003854},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":183754.23159995448},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":181773.12403277931},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":151329.93007929111},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":2974050.8712742254},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":50913.268511360453},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":51012.335355611518},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":56213.607033334207},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":55985.973458095687},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":51514.48997131089},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":51615.025631709723},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":56742.270665267773},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":56511.116581556096},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":52098.195664153725},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":52200.218557827873},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":57253.509598766919},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":57018.773398900346},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":52664.294359005522},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":52767.823190284369},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":57747.234246430104},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":57508.853179879778},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":53212.69304136245},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":53317.74680620135},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":58223.353267677827},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":57981.26341963085},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":51727.525448027707},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":51829.084009913786},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":59074.84896316065},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":58828.9852326939},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":54659.980672429287},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":54768.169721373299},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":59513.350792130223},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":59263.646869982709},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":55152.578132891882},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":55262.350898109202},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":59933.962105952174},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":59680.3504518884},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":55627.084976288024},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":55738.46166561154},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":60336.584199992823},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":60078.996019754733},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":54111.211548201391},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":54219.282216104621},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":61105.692937977554},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":60844.058159813227},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":56916.887484272884},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":366031.71050435555},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":370592.34254018858},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":372550.809560219},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":375271.81202499894},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":374915.06954555726},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":378625.33864944894},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":378049.25571517466},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":377255.61001982249},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":376891.66692328901},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":382844.62442433496},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":382258.10498787201},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":381450.82278683723},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":381079.53373339557},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":384607.18367677147},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":384010.02780655125},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":383188.85530076025},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":382810.0720170032},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":388554.0112280536},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":387946.01507875661},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":387110.69358984299},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":386724.26480956038},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":383204.27464273421},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":382585.23037843744},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":381735.49625454441},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":381341.26765831508},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":377814.51175292552},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":377184.20746875182},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":376319.79198853986},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":375917.60614210443},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":372383.95149423368},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":371742.1711364747},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":370862.80041130167},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":370452.49670269166},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":366911.80770743941},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":366258.33099212276},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":365363.72586636245},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":364945.14044176042},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":361397.27884271118},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":360731.88117258204},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":359821.7571220469},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":359394.7228203516},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":355839.54765806592},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":332194.37463094591},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!140:140),0)","v":0}]
[]
["Profit and Loss"]
[null,"Revenues",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":148186.44026466669},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":444559.32079400006},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":444559.32079400006},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":450142.46285220701},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":450142.46285220701},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":450142.46285220701},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":450142.46285220701},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":453058.24898565002},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":453058.24898565002},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":453058.24898565002},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":453058.24898565002},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":458497.56302830606},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":458497.56302830606},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":458497.56302830606},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":458497.56302830606},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":461295.67169447994},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":461295.67169447994},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":461295.67169447994},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":461295.67169447994},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":466591.15772158495},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":466591.15772158495},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":466591.15772158495},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":466591.15772158495},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":471808.19210384402},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":471808.19210384402},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":471808.19210384402},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":471808.19210384402},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":476946.77484125691},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":476946.77484125691},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":476946.77484125691},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":476946.77484125691},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":482006.9059338239},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":482006.9059338239},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":482006.9059338239},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":482006.9059338239},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":484491.20802061388},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":484491.20802061388},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":484491.20802061388},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":484491.20802061388},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":489407.51109762979},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":489407.51109762979},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":489407.51109762979},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":489407.51109762979},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":494245.36252979975},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":494245.36252979975},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":494245.36252979975},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":494245.36252979975},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":499004.76231712371},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":499004.76231712371},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":499004.76231712371},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":499004.76231712371},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":503685.71045960172},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":503685.71045960172},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":503685.71045960172},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":503685.71045960172},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":508288.20695723372},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":508288.20695723372},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":508288.20695723372},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":508288.20695723372},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":515231.17752610461},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":515231.17752610461},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":515231.17752610461},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":515231.17752610461},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":519663.69545990368},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":519663.69545990368},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":519663.69545990368},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":519663.69545990368},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":524017.76174885663},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":524017.76174885663},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":524017.76174885663},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":524017.76174885663},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":528293.37639296358},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":528293.37639296358},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":528293.37639296358},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":528293.37639296358},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":534857.16401174548},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":534857.16401174548},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":534857.16401174548},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":534857.16401174548},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":538962.80009201949},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":538962.80009201949},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":538962.80009201949},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":538962.80009201949},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":542989.98452744749},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":542989.98452744749},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":542989.98452744749},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":542989.98452744749},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":549266.11611512746},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":549266.11611512746},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":549266.11611512746},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":549266.11611512746},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":553123.32198672229},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":553123.32198672229},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":553123.32198672229},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":553123.32198672229},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":559203.32446228736},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":559203.32446228736},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":559203.32446228736},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":559203.32446228736},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":556026.03284602426},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":556026.03284602426},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":556026.03284602426},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":556026.03284602426},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":552848.74122976116},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":552848.74122976116},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":552848.74122976116},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":552848.74122976116},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":549671.44961349829},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":549671.44961349829},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":549671.44961349829},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":549671.44961349829},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":546494.15799723519},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":546494.15799723519},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":546494.15799723519},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":546494.15799723519},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":543316.86638097209},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":543316.86638097209},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":543316.86638097209},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":543316.86638097209},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":540139.5747647091},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":360093.04984313942},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!111:111),0)","v":0}]
[null,"Less: Operating Cost",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-43182.78655213333},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-129707.21520671442},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-129946.42647730211},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-130160.68525049544},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-130564.61821944908},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-131132.08086617605},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-131376.1204621323},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-131594.6172046948},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-132005.70370957107},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-132582.62104260706},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-132831.58642056846},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-133054.40463559219},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-133472.78039864829},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-134059.32592023216},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-134313.31650393471},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-134540.54133208457},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-134966.34472693267},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-135562.6952651116},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-135821.81248509535},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-136053.53073653698},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-136486.90284032695},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-137093.238613419},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-137357.5859475341},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-137593.88613448016},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-138034.97078110435},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-138651.47546340074},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-138921.15847813108},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-139162.13084801717},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-139611.07468235787},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-140237.93547108781},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-140513.06186370872},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-140758.79843301119},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-141215.75096625017},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-141853.15864983245},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-142133.83829141941},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-142384.43288012757},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-142849.54654613859},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-143497.69557374361},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-143784.04055304892},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-144039.58881980384},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-144513.0190326492},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-145172.10758509647},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-145464.23225331167},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-145724.83173122487},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-146206.73694377684},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-146876.96700579266},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-147174.98802221444},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-147440.73815537867},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-147931.27991908812},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-148612.85735294921},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-148916.89373156702},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-149187.8959122732},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-149687.23893810704},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-150380.37355869572},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-150690.54671571968},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-150966.90432239335},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-151475.21654296361},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-152180.12219426132},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-152496.5559966095},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-152778.37443247988},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-153295.8270653876},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-154012.72169843339},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-154335.54251319784},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-154622.92924571451},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-155149.69685813127},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-155878.80261047278},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-156208.13935538381},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-156501.2039563946},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-157037.46453090603},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-157779.00780757063},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-158114.99200247991},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-158413.84618918505},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-158959.78119092062},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-159713.99274693511},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-160056.75856633781},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-160361.51624303462},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-160917.31068810823},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-161684.42571259645},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-162034.11003921344},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-162344.88733984722},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-162910.72986513382},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-163690.98806702055},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-164047.73054646223},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-164364.64587799856},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-164940.72881227284},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-165734.37450762503},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-166098.31760415848},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-166421.49169079249},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-167008.01112725545},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-167815.29332829019},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-168186.58238173189},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-168516.13830995079},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-169113.29418017104},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-169934.46668596205},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-170313.24996971909},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-170649.31323423379},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-171257.30938353078},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-172092.63087244437},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-172479.05965272695},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-172821.75820329008},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-173440.80246758685},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-174290.53659147985},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-174684.76518770918},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-175034.22947683564},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-175664.53376100934},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-176528.94924122127},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-176931.13508765673},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-177287.49811926464},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-177929.27847702362},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-178808.64920219666},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-179218.95291080663},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-179582.35028979581},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-180235.82700511243},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-181130.43213087274},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-181549.01755547477},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-181919.58753826091},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-182584.98520839008},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-183495.10925892519},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-183922.14356062046},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-184300.02710664319},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":-123106.17521219351},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!112:112),0)","v":0}]
[null,"Less: Cost of Replacement",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":210075.64},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":210075.64},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!113:113),0)","v":0}]
[null,null,"EBITDA",null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":105003.65371253336},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":314852.10558728565},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":314612.89431669796},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":319981.77760171157},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":319577.84463275794},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":319010.38198603096},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":318766.34239007474},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":321463.63178095524},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":321052.54527607898},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":320475.62794304296},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":320226.66256508155},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":325443.15839271387},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":325024.78262965777},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":324438.2371080739},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":324184.24652437132},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":326755.13036239537},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":326329.3269675473},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":325732.97642936837},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":325473.85920938459},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":330537.62698504794},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":330104.25488125801},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":329497.91910816595},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":329233.57177405083},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":334214.30596936389},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":333773.22132273967},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":333156.71664044331},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":332887.03362571297},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":337784.64399323973},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":337335.70015889907},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":336708.83937016909},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":336433.71297754819},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":341248.10750081274},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":340791.1549675737},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":340153.74728399143},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":339873.06764240447},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":342106.77514048631},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":341641.66147447529},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":340993.51244687027},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":340707.16746756493},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":345367.92227782594},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":134818.85206498054},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":344235.40351253329},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":343943.27884431812},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":348520.53079857491},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":348038.62558602291},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":347368.39552400709},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":347070.37450758531},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":351564.02416174504},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":351073.48239803559},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":350391.90496417449},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":350087.86858555669},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":354497.81454732851},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":353998.47152149468},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":353305.336900906},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":352995.16374388203},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":357321.30263484037},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":356812.99041427008},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":356108.08476297243},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":355791.65096062422},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":362452.80309362477},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":361935.35046071699},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":361218.45582767122},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":360895.63501290674},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":365040.76621418918},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":364513.99860177241},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":363784.89284943091},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":363455.55610451987},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":367516.55779246206},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":366980.29721795057},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":366238.75394128601},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":365902.76974637673},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":369879.53020377853},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":369333.59520204295},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":368579.38364602847},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":368236.61782662576},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":374495.64776871086},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":373939.85332363728},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":373172.73829914903},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":372823.05397253204},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":376617.91275217227},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":165976.43022688566},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":375271.81202499894},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":374915.06954555726},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":378625.33864944894},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":378049.25571517466},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":377255.61001982249},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":376891.66692328901},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":382844.62442433496},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":382258.10498787201},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":381450.82278683723},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":381079.53373339557},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":384607.18367677147},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":384010.02780655125},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":383188.85530076025},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":382810.0720170032},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":388554.0112280536},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":387946.01507875661},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":387110.69358984299},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":386724.26480956038},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":383204.27464273421},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":382585.23037843744},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":381735.49625454441},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":381341.26765831508},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":377814.51175292552},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":377184.20746875182},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":376319.79198853986},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":375917.60614210443},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":372383.95149423368},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":371742.1711364747},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":370862.80041130167},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":370452.49670269166},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":366911.80770743941},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":366258.33099212276},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":365363.72586636245},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":364945.14044176042},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":361397.27884271118},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":360731.88117258204},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":359821.7571220469},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":359394.7228203516},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":355839.54765806592},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":236986.87463094591},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!114:114),0)","v":0}]
[null,"Less: Base Depreciation",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!115:115),0)","v":0}]
[null,"Less: Financing Items Depreciation",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!116:116),0)","v":0}]
[null,"Less: Fees on DSRA L/C",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":944.82700333259424},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1146.2244775999695},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1155.7238702192769},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1164.9182226564251},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1163.1193418866462},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1161.6165599557514},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1166.1596151315368},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1170.3933241796929},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1168.5636874428185},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1167.0342750150455},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1176.2334054773992},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1185.118813004392},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1183.2578476624662},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1181.7012993193432},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1185.9918423829015},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1189.964213573968},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1188.0713359202143},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1186.4871363680611},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1195.3846373970975},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1203.9594441968632},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1202.0340592396742},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1200.4216831152164},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1209.1557328581755},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1217.5624912816731},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1215.6039925244129},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1213.9629041965857},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1222.5331400350976},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1230.7714113928496},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1228.7791806093853},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1227.1088339772541},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1235.5148860710387},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1243.5842230896046},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1241.557630095491},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1239.8574683822148},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1243.474186634983},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1246.7493603980772},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1322.4057307448227},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1398.326870655073},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1407.4402244695636},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1416.1638173808467},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1413.8044032864866},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1411.8227090767734},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1420.75005758936},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1429.2820299679117},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1426.8817481458955},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1424.8645583991504},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1433.605451394438},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1441.945259499543},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1439.503344504604},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1437.4499823952731},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1446.0039606935106},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1454.1510501433813},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1451.6667217133345},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1449.5764971766414},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1457.9430924556714},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1465.8968980189798},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1463.3693607859216},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1461.2415702574924},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1474.4597334463517},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1487.2591074048783},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1484.6875506008084},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1482.5214767512039},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1490.4846233897824},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1498.0228808665861},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1495.40647802334},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1493.2013894873969},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1500.9756914520451},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1508.3189021050255},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1505.6568107484088},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1503.4119618492966},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1510.9969123961562},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1518.1444654287943},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1515.4358267668149},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1513.1504572346958},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1525.4760074902845},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1537.3577481090581},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1534.6016867141379},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1532.2750213993352},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":1539.4524681764669},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":773.67921198369197},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!117:117),0)","v":0}]
[null,null,"EBIT ",null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!118:118),0)","v":0}]
[null,"Less: Interest Expense",null,null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":130092.35404483315},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":128034.08450053754},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":125950.79478622909},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":123785.45535614797},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":121595.7672300921},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":119383.52294863311},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":117144.20757012733},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":114821.65392652458},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":112472.6870008828},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":110099.10149947403},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":107696.29402156737},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":105208.95820521892},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":102693.04231243819},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":100150.34231756139},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":97576.163947926674},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":94916.059994897529},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":92225.101251351924},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":89505.083992610133},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":86751.220563984883},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":83909.921171757131},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":81035.378323746947},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":78129.387555497742},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":75187.065218170348},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":72127.96024718073},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":69032.721727592085},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":65903.138096029419},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":62734.221678035261},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":59474.236364279001},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":56175.462131350861},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":52839.68408946554},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":49461.812749706405},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":45990.96336801791},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":42478.534459747476},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":38926.306504033433},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":35329.085232828329},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":31636.835122236425},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":27900.072077852103},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":24120.570549020162},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":20293.02839918077},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":16341.139493361359},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":12341.280593103402},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":8295.2134926224899},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4197.5197690857876},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.1138264350593089E-10},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.1703915485413745E-10},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.2277344323338186E-10},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.2858657807784089E-10},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.3447964352641119E-10},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.4045373862489937E-10},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.4650997753099171E-10},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.5264948972204279E-10},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.5887342020572093E-10},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.6518292973354958E-10},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.7157919501738586E-10},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.7806340894887491E-10},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.8463678082192194E-10},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.9130053655822335E-10},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":4.9805591893589889E-10},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":5.0490418782126751E-10},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":5.1184662040381002E-10},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":5.1888451143436241E-10},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":5.2601917346658484E-10},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":5.3325193710175037E-10},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":5.4058415123689949E-10},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":5.4801718331640684E-10},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":5.5555241958700747E-10},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":5.6319126535632878E-10},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":5.7093514525497819E-10},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":5.7878550350223415E-10},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":5.8674380417538983E-10},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":5.9481153148280141E-10},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":6.0299019004068997E-10},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":6.1128130515374941E-10},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":6.196864230996135E-10},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":6.2820711141723325E-10},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":6.3684495919922011E-10},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":6.456015773882094E-10},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":6.5447859907729726E-10},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":6.6347767981461008E-10},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":6.7260049791206088E-10},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":6.8184875475835171E-10},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":6.9122417513627904E-10},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.0072850754440289E-10},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.1036352452313844E-10},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.2013102298533161E-10},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!119:119),0)","v":7.3003282455137992E-10}]
[null,null,"Earnings",null,null,null,{"$f":"IFERROR(LOOKUP(G$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(H$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(I$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(J$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(K$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(L$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(M$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(N$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(O$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(P$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(R$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(S$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(T$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(U$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(V$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(W$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(X$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(II$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(JZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(KZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(LZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(ME$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(ML$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(MZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(ND$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NN$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NY$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(NZ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OA$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OB$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OC$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OD$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OE$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OF$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OG$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OH$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OI$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OJ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OK$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OL$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OM$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(ON$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OO$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OP$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OQ$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OR$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OS$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OT$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OU$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OV$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OW$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0},{"$f":"IFERROR(LOOKUP(OX$6,'Quarterly Debt and Waterfall'!$1:$1,'Quarterly Debt and Waterfall'!120:120),0)","v":0}]
[]
[]
[]
["Balance Sheet"]
[null,"Gross Plant",null,null,null,null,{"$f":"F71+G24","v":1541635.8530000001},5395725.4855000004,10020633.044500001,13103904.750500001,14645540.603500001,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,{"$f":"BR71+BS24","v":15416358.530000003},15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,{"$f":"ED71+EE24","v":15416358.530000003},15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,{"$f":"GP71+GQ24","v":15416358.530000003},15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,{"$f":"JB71+JC24","v":15416358.530000003},15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,{"$f":"LN71+LO24","v":15416358.530000003},15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,{"$f":"NZ71+OA24","v":15416358.530000003},15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003]
[null,"Less: Accumulated Depreciation",null,null,null,null,{"$f":"F72+G61","v":0},{"$f":"G72+H61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS72+BT61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE72+EF61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ72+GR61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC72+JD61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LO72+LP61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OA72+OB61","v":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 Plant",null,null,null,null,{"$f":"G71-G72","v":1541635.8530000001},{"$f":"H71-H72","v":5395725.4855000004},10020633.044500001,13103904.750500001,14645540.603500001,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,{"$f":"BT71-BT72","v":15416358.530000003},15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,{"$f":"EF71-EF72","v":15416358.530000003},15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,{"$f":"GR71-GR72","v":15416358.530000003},15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,{"$f":"JD71-JD72","v":15416358.530000003},15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,{"$f":"LP71-LP72","v":15416358.530000003},15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,{"$f":"OB71-OB72","v":15416358.530000003},15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003,15416358.530000003]
[null,"Financing Items",null,null,null,null,{"$f":"F74+G25+G26+G27","v":166609.10408205754},171559.12060365226,176691.73001379348,194248.28054250192,220125.38689289574,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,{"$f":"BR74+BS25+BS26+BS27","v":250208.65301754643},250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,{"$f":"ED74+EE25+EE26+EE27","v":250208.65301754643},250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,{"$f":"GP74+GQ25+GQ26+GQ27","v":250208.65301754643},250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,{"$f":"JB74+JC25+JC26+JC27","v":250208.65301754643},250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,{"$f":"LN74+LO25+LO26+LO27","v":250208.65301754643},250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,{"$f":"NZ74+OA25+OA26+OA27","v":250208.65301754643},250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643]
[null,"Less: Accumulated Depreciation",null,null,null,null,{"$f":"F75+G62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR75+BS62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED75+EE62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP75+GQ62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB75+JC62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LN75+LO62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NZ75+OA62","v":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 Plant",null,null,null,null,{"$f":"G74-G75","v":166609.10408205754},{"$f":"H74-H75","v":171559.12060365226},176691.73001379348,194248.28054250192,220125.38689289574,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,{"$f":"BT74-BT75","v":250208.65301754643},250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,{"$f":"EF74-EF75","v":250208.65301754643},250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,{"$f":"GR74-GR75","v":250208.65301754643},250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,{"$f":"JD74-JD75","v":250208.65301754643},250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,{"$f":"LP74-LP75","v":250208.65301754643},250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,{"$f":"OB74-OB75","v":250208.65301754643},250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643,250208.65301754643]
[]
[null,"DSRA Balance",null,null,null,null,{"$f":"F78+G28+G45","v":0},{"$f":"G78+H28+H45","v":0},0,0,0,377930.80133303767,458489.79103998782,462289.54808771075,465967.28906257002,465247.73675465852,464646.62398230052,466463.84605261474,468157.32967187715,467425.47497712739,466813.71000601817,470493.36219095963,474047.5252017568,473303.13906498649,472680.51972773724,474396.73695316055,475985.6854295872,475228.53436808567,474594.85454722447,478153.85495883902,481583.77767874522,480813.62369586964,480168.67324608658,483662.29314327019,487024.99651266926,486241.5970097651,485585.16167863423,489013.25601403904,492308.56455713982,491511.67224375415,490843.53359090164,494205.95442841545,497433.6892358418,496623.05203819642,495942.98735288589,497389.67465399316,498699.74415923085,528962.29229792906,559330.74826202914,562976.08978782548,566465.52695233864,565521.76131459465,564729.08363070933,568300.02303574397,571712.81198716466,570752.69925835822,569945.82335966011,573442.18055777519,576778.10379981715,575801.33780184155,574979.99295810924,578401.58427740424,581660.42005735252,580666.68868533382,579830.59887065657,583177.23698226851,586358.75920759188,585347.74431436858,584496.62810299697,589783.89337854064,594903.64296195132,{"$f":"BS78+BT28+BT45","v":593875.02024032339},593008.59070048155,596193.849355913,599209.15234663442,598162.59120933595,597280.55579495872,600390.276580818,603327.56084201019,602262.72429936356,601364.78473971866,604398.76495846245,607257.78617151768,606174.33070672594,605260.18289387831,610190.40299611376,614943.0992436232,613840.67468565516,612910.00855973409,615780.98727058677,309471.68479347677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE78+EF28+EF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ78+GR28+GR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC78+JD28+JD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LO78+LP28+LP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OA78+OB28+OB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Reserve Fund",null,null,null,null,{"$f":"F79+G29-G46","v":0},0,0,0,0,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,{"$f":"BR79+BS29-BS46","v":95207.5},95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,95207.5,0,0,{"$f":"ED79+EE29-EE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP79+GQ29-GQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB79+JC29-JC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LN79+LO29-LO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NZ79+OA29-OA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Major Maintenance Reserve Fund",null,null,null,null,{"$f":"F80+G39-G38","v":0},0,0,0,0,0,1750.6303333333335,7002.521333333334,12254.412333333334,17506.303333333333,22758.194333333333,28010.085333333333,33261.976333333332,38513.867333333335,43765.758333333339,49017.649333333342,54269.540333333345,59521.431333333348,64773.322333333352,70025.213333333348,75277.104333333351,80528.995333333354,85780.886333333357,91032.777333333361,96284.668333333364,101536.55933333337,106788.45033333337,112040.34133333337,117292.23233333338,122544.12333333338,127796.01433333338,133047.90533333339,138299.79633333339,143551.68733333339,148803.5783333334,154055.4693333334,159307.3603333334,164559.25133333341,169811.14233333341,175063.03333333341,180314.92433333342,185566.81533333342,190818.70633333342,196070.59733333343,201322.48833333343,206574.37933333343,1750.6303333334217,7002.5213333334223,12254.412333333423,17506.303333333424,22758.194333333424,28010.085333333423,33261.976333333427,38513.86733333343,43765.758333333433,49017.649333333437,54269.54033333344,59521.431333333443,64773.322333333446,70025.21333333345,75277.104333333453,80528.995333333456,85780.886333333459,91032.777333333463,{"$f":"BR80+BS39-BS38","v":96284.668333333466},101536.55933333347,106788.45033333347,112040.34133333348,117292.23233333348,122544.12333333348,127796.01433333349,133047.90533333347,138299.79633333348,143551.68733333348,148803.57833333348,154055.46933333349,159307.36033333349,164559.25133333349,169811.1423333335,175063.0333333335,180314.9243333335,185566.81533333351,190818.70633333351,196070.59733333351,201322.48833333352,206574.37933333352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED80+EE39-EE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP80+GQ39-GQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB80+JC39-JC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LN80+LO39-LO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NZ80+OA39-OA38","v":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 Assets",null,null,null,{"$f":"G73+G76+G78+G79+G80","v":1708244.9570820576},{"$f":"H73+H76+H78+H79+H80","v":5567284.6061036531},10197324.774513794,13298153.031042503,14865665.990392897,16139705.484350588,16222015.104390873,16231066.752438594,16239996.384413455,16244528.72310554,16249179.501333185,16256248.614403497,16263193.98902276,16267714.025328012,16272354.151356902,16281285.694541844,16290091.748552639,16294599.25341587,16299228.525078621,16306196.633304043,16313037.472780472,16317532.212718967,16322150.423898108,16330961.315309724,16339643.129029628,16344124.866046753,16348731.80659697,16357477.317494154,16366091.911863554,16370560.403360648,16375155.859029518,16383835.844364922,16392383.043908024,16396838.042594638,16401421.794941785,16410036.1067793,16418515.732586725,16422956.98638908,16427528.81270377,16434227.391004877,16440789.351510115,16476303.790648812,16511924.137612913,16520821.370138709,16529562.698303223,16533870.823665479,16328254.396981593,16337077.227386627,16345741.907338049,16350033.685609242,16354478.700710544,16363226.948908659,16371814.763150701,16376089.888152726,16380520.434308993,16389193.916628288,16397704.643408237,16401962.803036217,16406378.604221541,16414977.133333152,16423410.546558475,16427651.422665251,16432052.197453881,16442591.353729425,16452962.994312834,{"$f":"BT73+BT76+BT78+BT79+BT80","v":16457186.262591207},16461571.724051364,16470008.873706797,16478276.067697519,16482481.397560218,16486851.253145842,16495212.864931701,16503402.040192893,16507589.094650248,16511943.046090601,16520228.917309346,16528339.829522401,16532508.26505761,16536846.008244762,16547028.119346997,16557032.706594508,16561182.173036538,16565503.397910617,16573626.267621471,16272568.856144359,15968349.062350884,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15761774.68301755,15666567.18301755,15666567.18301755,15666567.18301755,{"$f":"EF73+EF76+EF78+EF79+EF80","v":15666567.18301755},15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,{"$f":"GR73+GR76+GR78+GR79+GR80","v":15666567.18301755},15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,{"$f":"JD73+JD76+JD78+JD79+JD80","v":15666567.18301755},15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,{"$f":"LP73+LP76+LP78+LP79+LP80","v":15666567.18301755},15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,{"$f":"OB73+OB76+OB78+OB79+OB80","v":15666567.18301755},15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755,15666567.18301755]
[]
[null,"Debt Balance",null,null,null,null,{"$f":"F83+G32+G26+G27+G25-G43+G53-G52","v":166608.10408205754},{"$f":"G83+H32+H26+H27+H25-H43+H53-H52","v":234654.14329193818},4864693.3117020782,7965521.5682307864,9533034.5275811795,10807074.021538869,10807074.021538869,10726337.838298149,10644668.726071639,10557899.712970523,10470236.835545899,10381788.936257966,10292305.648425901,10199593.973244753,10105912.021051995,10011369.288189206,9915711.0115480442,9814873.3626196347,9712959.1039910931,9610078.0024705455,9505970.4269772042,9398527.0139222927,9289921.6638599858,9180264.7313737143,9069291.9547472261,8953042.3633490391,8835515.3564423043,8716821.4908003006,8596691.3973458037,8471220.0823690388,8344350.2661792133,8216192.6601518122,8086472.6522376304,7951341.1346831275,7814684.1097506508,7676612.392050338,7536845.9855595129,7391591.5728140576,7244678.3952513076,7096217.3153367601,6945922.8064190075,6791907.1498569082,9461259.1123515032,9311566.7818572782,9160054.8026348446,9002575.5713562183,8843325.5258248821,8682435.0326278638,8519575.7323728986,8350662.7401108807,8179828.7818823867,8007204.3817799306,7832454.7470230833,7651557.5967431962,7468581.8954500519,7283658.2594590113,7096445.2871219423,6902983.1814470952,6707277.0910074143,6509457.6540080113,6309176.6773807202,6102536.7215823382,5893479.0599088706,5682134.2767634736,5468147.1976851178,{"$f":"BS83+BT32+BT26+BT27+BT25-BT43+BT53-BT52","v":5245666.8361586006},5020558.5801885175,4792952.4978930503,4562485.8493116572,4325396.0083112018,4085485.1550073372,3842883.1155974958,3597219.745433195,3344794.33585585,3089344.9607089092,2831001.1093842518,2569385.0169329713,2300857.7361626509,2029093.1511165183,1754220.3126560135,1475853.6108495123,1188443.5086081007,897544.67949843104,603285.25400891027,305271.16502442275,-2.9999999682186171,-2.9999999678072347,-2.9999999673901954,-2.999999966967422,-2.9999999665388355,-2.9999999661043559,-2.999999965663902,-2.9999999652173921,-2.9999999647647426,-2.9999999643058692,-2.9999999638406862,-2.999999963369107,-2.9999999628910436,-2.9999999624064069,-2.9999999619151065,-2.9999999614170507,-2.9999999609121466,-2.9999999604003,-2.9999999598814155,-2.9999999593553963,-2.9999999588221442,-2.9999999582815602,-2.999999957733543,-2.9999999571779905,-2.9999999566147992,-2.9999999560438639,-2.9999999554650785,-2.9999999548783345,-2.9999999542835232,-2.9999999536805331,-2.9999999530692518,-2.9999999524495653,-2.999999951821358,-2.9999999511845132,-2.9999999505389114,-2.9999999498844327,-2.999999949220955,-2.9999999485483544,-2.9999999478665056,-2.9999999471752816,-2.9999999464745533,-2.9999999457641899,-2.9999999450440589,-2.9999999443140259,{"$f":"EE83+EF32+EF26+EF27+EF25-EF43+EF53-EF52","v":-2.999999943583993},-2.9999999428539601,-2.9999999421239272,-2.9999999413938943,-2.9999999406638613,-2.9999999399338284,-2.9999999392037955,-2.9999999384737626,-2.9999999377437296,-2.9999999370136967,-2.9999999362836638,-2.9999999355536309,-2.9999999348235979,-2.999999934093565,-2.9999999333635321,-2.9999999326334992,-2.9999999319034663,-2.9999999311734333,-2.9999999304434004,-2.9999999297133675,-2.9999999289833346,-2.9999999282533016,-2.9999999275232687,-2.9999999267932358,-2.9999999260632029,-2.9999999253331699,-2.999999924603137,-2.9999999238731041,-2.9999999231430712,-2.9999999224130383,-2.9999999216830053,-2.9999999209529724,-2.9999999202229395,-2.9999999194929066,-2.9999999187628736,-2.9999999180328407,-2.9999999173028078,-2.9999999165727749,-2.9999999158427419,-2.999999915112709,-2.9999999143826761,-2.9999999136526432,-2.9999999129226103,-2.9999999121925773,-2.9999999114625444,-2.9999999107325115,-2.9999999100024786,-2.9999999092724456,-2.9999999085424127,-2.9999999078123798,-2.9999999070823469,-2.9999999063523139,-2.999999905622281,-2.9999999048922481,-2.9999999041622152,-2.9999999034321823,-2.9999999027021493,-2.9999999019721164,-2.9999999012420835,-2.9999999005120506,-2.9999998997820176,-2.9999998990519847,-2.9999998983219518,-2.9999998975919189,{"$f":"GQ83+GR32+GR26+GR27+GR25-GR43+GR53-GR52","v":-2.999999896861886},-2.999999896131853,-2.9999998954018201,-2.9999998946717872,-2.9999998939417543,-2.9999998932117213,-2.9999998924816884,-2.9999998917516555,-2.9999998910216226,-2.9999998902915896,-2.9999998895615567,-2.9999998888315238,-2.9999998881014909,-2.999999887371458,-2.999999886641425,-2.9999998859113921,-2.9999998851813592,-2.9999998844513263,-2.9999998837212933,-2.9999998829912604,-2.9999998822612275,-2.9999998815311946,-2.9999998808011616,-2.9999998800711287,-2.9999998793410958,-2.9999998786110629,-2.99999987788103,-2.999999877150997,-2.9999998764209641,-2.9999998756909312,-2.9999998749608983,-2.9999998742308653,-2.9999998735008324,-2.9999998727707995,-2.9999998720407666,-2.9999998713107336,-2.9999998705807007,-2.9999998698506678,-2.9999998691206349,-2.999999868390602,-2.999999867660569,-2.9999998669305361,-2.9999998662005032,-2.9999998654704703,-2.9999998647404373,-2.9999998640104044,-2.9999998632803715,-2.9999998625503386,-2.9999998618203056,-2.9999998610902727,-2.9999998603602398,-2.9999998596302069,-2.999999858900174,-2.999999858170141,-2.9999998574401081,-2.9999998567100752,-2.9999998559800423,-2.9999998552500093,-2.9999998545199764,-2.9999998537899435,-2.9999998530599106,-2.9999998523298776,-2.9999998515998447,-2.9999998508698118,{"$f":"JC83+JD32+JD26+JD27+JD25-JD43+JD53-JD52","v":-2.9999998501397789},-2.999999849409746,-2.999999848679713,-2.9999998479496801,-2.9999998472196472,-2.9999998464896143,-2.9999998457595813,-2.9999998450295484,-2.9999998442995155,-2.9999998435694826,-2.9999998428394496,-2.9999998421094167,-2.9999998413793838,-2.9999998406493509,-2.999999839919318,-2.999999839189285,-2.9999998384592521,-2.9999998377292192,-2.9999998369991863,-2.9999998362691533,-2.9999998355391204,-2.9999998348090875,-2.9999998340790546,-2.9999998333490216,-2.9999998326189887,-2.9999998318889558,-2.9999998311589229,-2.99999983042889,-2.999999829698857,-2.9999998289688241,-2.9999998282387912,-2.9999998275087583,-2.9999998267787253,-2.9999998260486924,-2.9999998253186595,-2.9999998245886266,-2.9999998238585937,-2.9999998231285607,-2.9999998223985278,-2.9999998216684949,-2.999999820938462,-2.999999820208429,-2.9999998194783961,-2.9999998187483632,-2.9999998180183303,-2.9999998172882973,-2.9999998165582644,-2.9999998158282315,-2.9999998150981986,-2.9999998143681657,-2.9999998136381327,-2.9999998129080998,-2.9999998121780669,-2.999999811448034,-2.999999810718001,-2.9999998099879681,-2.9999998092579352,-2.9999998085279023,-2.9999998077978693,-2.9999998070678364,-2.9999998063378035,-2.9999998056077706,-2.9999998048777377,-2.9999998041477047,{"$f":"LO83+LP32+LP26+LP27+LP25-LP43+LP53-LP52","v":-2.9999998034176718},-2.9999998026876389,-2.999999801957606,-2.999999801227573,-2.9999998004975401,-2.9999997997675072,-2.9999997990374743,-2.9999997983074413,-2.9999997975774084,-2.9999997968473755,-2.9999997961173426,-2.9999997953873097,-2.9999997946572767,-2.9999997939272438,-2.9999997931972109,-2.999999792467178,-2.999999791737145,-2.9999997910071121,-2.9999997902770792,-2.9999997895470463,-2.9999997888170133,-2.9999997880869804,-2.9999997873569475,-2.9999997866269146,-2.9999997858968817,-2.9999997851668487,-2.9999997844368158,-2.9999997837067829,-2.99999978297675,-2.999999782246717,-2.9999997815166841,-2.9999997807866512,-2.9999997800566183,-2.9999997793265853,-2.9999997785965524,-2.9999997778665195,-2.9999997771364866,-2.9999997764064537,-2.9999997756764207,-2.9999997749463878,-2.9999997742163549,-2.999999773486322,-2.999999772756289,-2.9999997720262561,-2.9999997712962232,-2.9999997705661903,-2.9999997698361573,-2.9999997691061244,-2.9999997683760915,-2.9999997676460586,-2.9999997669160257,-2.9999997661859927,-2.9999997654559598,-2.9999997647259269,-2.999999763995894,-2.999999763265861,-2.9999997625358281,-2.9999997618057952,-2.9999997610757623,-2.9999997603457293,-2.9999997596156964,-2.9999997588856635,-2.9999997581556306,-2.9999997574255977,{"$f":"OA83+OB32+OB26+OB27+OB25-OB43+OB53-OB52","v":-2.9999997566955647},-2.9999997559655318,-2.9999997552354989,-2.999999754505466,-2.999999753775433,-2.9999997530454001,-2.9999997523153672,-2.9999997515853343,-2.9999997508553014,-2.9999997501252684,-2.9999997493952355,-2.9999997486652026,-2.9999997479351697,-2.9999997472051367,-2.9999997464751038,-2.9999997457450709,-2.999999745015038,-2.999999744285005,-2.9999997435549721,-2.9999997428249392,-2.9999997420949063,-2.9999997413648734,-2.9999997406348404]
[null,"Equity Balance",null,null,null,null,{"$f":"F84+G33+G66-G54","v":1541635.8530000001},{"$f":"G84+H33+H66-H54","v":5332628.462811714},5332628.462811714,5332628.462811714,5332628.462811714,5332628.462811714,5310879.2561427969,5086961.2063215533,4864102.7800764441,4636587.2724905936,4410486.2028519884,4188154.4497841611,3966982.9294605441,3743921.4024901665,3522359.4991231789,3306525.1815028815,3091939.0829952369,2873026.1972071668,2655728.2027164637,2442320.8766536801,2230271.0369414603,2016644.0237860493,1804726.3293958683,1598647.6640007547,1394023.7797751622,1185421.4406496226,978653.16728455562,777795.04639869276,578515.31818139576,375458.3811771741,174366.03570565346,-20739.126667787292,-214136.41969618294,-411103.77603691275,-605969.91973557835,-794765.6207339433,-981717.78652716917,-1172026.6432570827,-1360091.2367171212,-1543845.4683170756,-1725618.592349855,-1876948.5224291461,-4850999.3937033713,-4901912.6622147318,-4952924.9975703433,-5009138.604603678,-5065124.5780617734,-5116639.0680330843,-5168254.0936647942,-5224996.3643300617,-5281507.4809116181,-5333605.6765757715,-5385805.8951335996,-5443059.404732367,-5500078.1781312674,-5552742.4724902734,-5605510.2956805574,-5663257.5299269874,-5720766.3831068669,-5773979.0761482297,-5827296.8229544312,-5885520.1762221092,-5943501.4396417402,-5995228.9650897682,-6047058.0490996819,{"$f":"BS84+BT33+BT66-BT54","v":-6106132.8980628429},-6164961.883295537,-6219621.8639679663,-6274390.0336893396,-6333903.3844814701,-6393167.0313514527,-6448319.6094843447,-6503581.9603824541,-6563515.9224884063,-6623196.2729402948,-6678823.3579165824,-6734561.8195821941,-6794898.403782187,-6854977.3998019416,-6909088.6113501433,-6963307.893566248,-7024413.5865042256,-7085257.6446640389,-7142174.5321483118,-7508206.2426526677,-7878798.5851928564,-8251349.3947530752,-8626621.2067780737,-9001536.2763236314,-9380161.6149730794,-9758210.870688254,-10135466.480708076,-10512358.147631364,-10895202.772055699,-11277460.877043571,-11658911.699830409,-12039991.233563805,-12424598.417240577,-12808608.445047129,-13191797.300347889,-13574607.372364892,-13963161.383592945,-14351107.398671702,-14738218.092261545,-15124942.357071105,-15508146.631713839,-15890731.862092277,-16272467.358346822,-16653808.626005137,-17031623.137758061,-17408807.345226813,-17785127.137215354,-18161044.743357457,-18533428.694851689,-18905170.865988165,-19276033.666399468,-19646486.163102161,-20013397.970809601,-20379656.301801722,-20745020.027668085,-21109965.168109845,-21471362.446952555,-21832094.328125138,-22191916.085247185,-22551310.808067538,-22907150.355725605,-23239344.730356552,-23239344.730356552,-23239344.730356552,{"$f":"EE84+EF33+EF66-EF54","v":-23239344.730356552},-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,{"$f":"GQ84+GR33+GR66-GR54","v":-23239344.730356552},-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,{"$f":"JC84+JD33+JD66-JD54","v":-23239344.730356552},-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,{"$f":"LO84+LP33+LP66-LP54","v":-23239344.730356552},-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,{"$f":"OA84+OB33+OB66-OB54","v":-23239344.730356552},-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552,-23239344.730356552]
[null,null,"Total Liabilities and Equity",null,null,null,{"$f":"SUM(G83:G84)","v":1708243.9570820576},{"$f":"SUM(H83:H84)","v":5567282.6061036522},10197321.774513792,13298150.031042501,14865662.990392894,16139702.484350583,16117953.277681665,15813299.044619702,15508771.506148083,15194486.985461116,14880723.038397888,14569943.386042127,14259288.577886445,13943515.37573492,13628271.520175174,13317894.469692089,13007650.094543282,12687899.559826802,12368687.306707557,12052398.879124226,11736241.463918664,11415171.037708342,11094647.993255854,10778912.395374469,10463315.734522387,10138463.803998662,9814168.5237268601,9494616.5371989943,9175206.7155271992,8846678.4635462128,8518716.3018848673,8195453.5334840249,7872336.2325414475,7540237.3586462149,7208714.190015072,6881846.7713163942,6555128.1990323439,6219564.9295569751,5884587.158534186,5552371.8470196845,5220304.2140691523,4914958.6274277624,4610259.7186481319,4409654.1196425464,4207129.8050645012,3993436.9667525403,3778200.9477631086,3565795.9645947795,3351321.6387081044,3125666.375780819,2898321.3009707686,2673598.705204159,2446648.8518894836,2208498.1920108292,1968503.7173187844,1730915.7869687378,1490934.9914413849,1239725.6515201079,986510.70790054742,735478.57785978168,481879.85442628898,217016.54536022898,-50022.379732869565,-313094.68832629453,-578910.85141456407,{"$f":"SUM(BT83:BT84)","v":-860466.06190424226},-1144403.3031070195,-1426669.366074916,-1711904.1843776824,-2008507.3761702683,-2307681.8763441155,-2605436.4938868489,-2906362.2149492591,-3218721.5866325563,-3533851.3122313856,-3847822.2485323306,-4165176.8026492228,-4494040.6676195357,-4825884.2486854233,-5154868.29869413,-5487454.2827167362,-5835970.0778961247,-6187712.9651656076,-6538889.2781394012,-7202935.0776282446,-7878801.5851928247,-8251352.3947530426,-8626624.2067780402,-9001539.2763235979,-9380164.6149730459,-9758213.8706882205,-10135469.480708042,-10512361.147631329,-10895205.772055663,-11277463.877043536,-11658914.699830374,-12039994.233563768,-12424601.41724054,-12808611.445047092,-13191800.300347852,-13574610.372364853,-13963164.383592905,-14351110.398671662,-14738221.092261504,-15124945.357071064,-15508149.631713798,-15890734.862092236,-16272470.358346779,-16653811.626005094,-17031626.137758017,-17408810.345226768,-17785130.137215309,-18161047.743357413,-18533431.694851644,-18905173.86598812,-19276036.666399419,-19646489.163102113,-20013400.970809553,-20379659.301801674,-20745023.027668037,-21109968.168109797,-21471365.446952503,-21832097.328125086,-22191919.085247133,-22551313.808067486,-22907153.355725553,-23239347.730356496,-23239347.730356496,-23239347.730356496,{"$f":"SUM(EF83:EF84)","v":-23239347.730356496},-23239347.730356496,-23239347.730356492,-23239347.730356492,-23239347.730356492,-23239347.730356492,-23239347.730356492,-23239347.730356488,-23239347.730356488,-23239347.730356488,-23239347.730356488,-23239347.730356488,-23239347.730356488,-23239347.730356485,-23239347.730356485,-23239347.730356485,-23239347.730356485,-23239347.730356485,-23239347.730356481,-23239347.730356481,-23239347.730356481,-23239347.730356481,-23239347.730356481,-23239347.730356477,-23239347.730356477,-23239347.730356477,-23239347.730356477,-23239347.730356477,-23239347.730356473,-23239347.730356473,-23239347.730356473,-23239347.730356473,-23239347.730356473,-23239347.73035647,-23239347.73035647,-23239347.73035647,-23239347.73035647,-23239347.73035647,-23239347.730356466,-23239347.730356466,-23239347.730356466,-23239347.730356466,-23239347.730356466,-23239347.730356462,-23239347.730356462,-23239347.730356462,-23239347.730356462,-23239347.730356462,-23239347.730356459,-23239347.730356459,-23239347.730356459,-23239347.730356459,-23239347.730356459,-23239347.730356455,-23239347.730356455,-23239347.730356455,-23239347.730356455,-23239347.730356455,-23239347.730356451,-23239347.730356451,-23239347.730356451,-23239347.730356451,-23239347.730356451,-23239347.730356451,{"$f":"SUM(GR83:GR84)","v":-23239347.730356447},-23239347.730356447,-23239347.730356447,-23239347.730356447,-23239347.730356447,-23239347.730356444,-23239347.730356444,-23239347.730356444,-23239347.730356444,-23239347.730356444,-23239347.73035644,-23239347.73035644,-23239347.73035644,-23239347.73035644,-23239347.73035644,-23239347.730356436,-23239347.730356436,-23239347.730356436,-23239347.730356436,-23239347.730356436,-23239347.730356432,-23239347.730356432,-23239347.730356432,-23239347.730356432,-23239347.730356432,-23239347.730356429,-23239347.730356429,-23239347.730356429,-23239347.730356429,-23239347.730356429,-23239347.730356425,-23239347.730356425,-23239347.730356425,-23239347.730356425,-23239347.730356425,-23239347.730356421,-23239347.730356421,-23239347.730356421,-23239347.730356421,-23239347.730356421,-23239347.730356418,-23239347.730356418,-23239347.730356418,-23239347.730356418,-23239347.730356418,-23239347.730356414,-23239347.730356414,-23239347.730356414,-23239347.730356414,-23239347.730356414,-23239347.730356414,-23239347.73035641,-23239347.73035641,-23239347.73035641,-23239347.73035641,-23239347.73035641,-23239347.730356406,-23239347.730356406,-23239347.730356406,-23239347.730356406,-23239347.730356406,-23239347.730356403,-23239347.730356403,-23239347.730356403,{"$f":"SUM(JD83:JD84)","v":-23239347.730356403},-23239347.730356403,-23239347.730356399,-23239347.730356399,-23239347.730356399,-23239347.730356399,-23239347.730356399,-23239347.730356395,-23239347.730356395,-23239347.730356395,-23239347.730356395,-23239347.730356395,-23239347.730356392,-23239347.730356392,-23239347.730356392,-23239347.730356392,-23239347.730356392,-23239347.730356388,-23239347.730356388,-23239347.730356388,-23239347.730356388,-23239347.730356388,-23239347.730356384,-23239347.730356384,-23239347.730356384,-23239347.730356384,-23239347.730356384,-23239347.73035638,-23239347.73035638,-23239347.73035638,-23239347.73035638,-23239347.73035638,-23239347.73035638,-23239347.730356377,-23239347.730356377,-23239347.730356377,-23239347.730356377,-23239347.730356377,-23239347.730356373,-23239347.730356373,-23239347.730356373,-23239347.730356373,-23239347.730356373,-23239347.730356369,-23239347.730356369,-23239347.730356369,-23239347.730356369,-23239347.730356369,-23239347.730356365,-23239347.730356365,-23239347.730356365,-23239347.730356365,-23239347.730356365,-23239347.730356362,-23239347.730356362,-23239347.730356362,-23239347.730356362,-23239347.730356362,-23239347.730356358,-23239347.730356358,-23239347.730356358,-23239347.730356358,-23239347.730356358,-23239347.730356354,{"$f":"SUM(LP83:LP84)","v":-23239347.730356354},-23239347.730356354,-23239347.730356354,-23239347.730356354,-23239347.730356351,-23239347.730356351,-23239347.730356351,-23239347.730356351,-23239347.730356351,-23239347.730356347,-23239347.730356347,-23239347.730356347,-23239347.730356347,-23239347.730356347,-23239347.730356343,-23239347.730356343,-23239347.730356343,-23239347.730356343,-23239347.730356343,-23239347.730356343,-23239347.730356339,-23239347.730356339,-23239347.730356339,-23239347.730356339,-23239347.730356339,-23239347.730356336,-23239347.730356336,-23239347.730356336,-23239347.730356336,-23239347.730356336,-23239347.730356332,-23239347.730356332,-23239347.730356332,-23239347.730356332,-23239347.730356332,-23239347.730356328,-23239347.730356328,-23239347.730356328,-23239347.730356328,-23239347.730356328,-23239347.730356324,-23239347.730356324,-23239347.730356324,-23239347.730356324,-23239347.730356324,-23239347.730356321,-23239347.730356321,-23239347.730356321,-23239347.730356321,-23239347.730356321,-23239347.730356317,-23239347.730356317,-23239347.730356317,-23239347.730356317,-23239347.730356317,-23239347.730356313,-23239347.730356313,-23239347.730356313,-23239347.730356313,-23239347.730356313,-23239347.73035631,-23239347.73035631,-23239347.73035631,-23239347.73035631,{"$f":"SUM(OB83:OB84)","v":-23239347.73035631},-23239347.730356306,-23239347.730356306,-23239347.730356306,-23239347.730356306,-23239347.730356306,-23239347.730356306,-23239347.730356302,-23239347.730356302,-23239347.730356302,-23239347.730356302,-23239347.730356302,-23239347.730356298,-23239347.730356298,-23239347.730356298,-23239347.730356298,-23239347.730356298,-23239347.730356295,-23239347.730356295,-23239347.730356295,-23239347.730356295,-23239347.730356295,-23239347.730356291]
[]
[null,null,"Difference",null,null,null,{"$f":"G85-G81","v":-1},{"$f":"H85-H81","v":-2.0000000009313226},-3.0000000018626451,-3.0000000018626451,-3.0000000037252903,-3.0000000055879354,-104061.82670920715,-417767.70781889185,-731224.87826537155,-1050041.7376444247,-1368456.4629352968,-1686305.22836137,-2003905.4111363143,-2324198.6495930925,-2644082.6311817281,-2963391.2248497549,-3282441.6540093571,-3606699.6935890671,-3930541.2183710635,-4253797.7541798167,-4576796.0088618081,-4902361.1750106253,-5227502.4306422547,-5552048.9199352544,-5876327.3945072405,-6205661.0620480906,-6534563.2828701101,-6862860.7802951597,-7190885.1963363551,-7523881.9398144353,-7856439.5571446512,-8188382.3108808976,-8520046.8113665767,-8856600.6839484237,-9192707.6049267128,-9528189.3354629055,-9863387.5335543808,-10203392.056832105,-10542941.654169584,-10881855.543985192,-11220485.137440963,-11561345.16322105,-11901664.418964781,-12111167.250496162,-12322432.893238721,-12540433.856912939,-12550053.449218486,-12771281.262791848,-12994420.268629946,-13224367.309828423,-13456157.399739776,-13689628.2437045,-13925165.911261218,-14167591.696141897,-14412016.716990208,-14658278.12965955,-14906769.651966851,-15162237.15151611,-15419867.896320995,-15679498.55547337,-15941530.692132186,-16210634.877305023,-16482074.57718675,-16755686.042055719,-17031873.845727399,{"$f":"BT85-BT81","v":-17317652.32449545},-17605975.027158383,-17896678.239781715,-18190180.252075203,-18490988.773730487,-18794533.129489958,-19100649.35881855,-19409764.255142152,-19726310.681282803,-20045794.358321987,-20368051.165841676,-20693516.632171623,-21026548.932677146,-21362730.256930187,-21701896.418041125,-22044486.989311244,-22397152.250932664,-22753216.363076225,-23112515.54576087,-23475503.933772605,-23847150.64754371,-24013127.077770591,-24388398.88979559,-24763313.959341146,-25141939.297990598,-25519988.553705771,-25897244.163725592,-26274135.830648877,-26656980.455073215,-27039238.560061086,-27420689.382847924,-27801768.916581318,-28186376.10025809,-28570386.12806464,-28953574.983365402,-29336385.055382401,-29724939.066610456,-30112885.081689212,-30499995.775279053,-30886720.040088616,-31269924.314731348,-31652509.545109786,-32034245.041364327,-32415586.309022643,-32793400.820775568,-33170585.028244317,-33546904.820232861,-33922822.426374964,-34295206.377869196,-34666948.549005672,-35037811.349416971,-35408263.846119665,-35775175.653827101,-36141433.984819226,-36506797.710685588,-36871742.851127349,-37233140.129970051,-37593872.011142634,-37953693.768264681,-38313088.491085038,-38668928.038743101,-38905914.913374044,-38905914.913374044,-38905914.913374044,{"$f":"EF85-EF81","v":-38905914.913374044},-38905914.913374044,-38905914.913374044,-38905914.913374044,-38905914.913374044,-38905914.913374044,-38905914.913374044,-38905914.913374037,-38905914.913374037,-38905914.913374037,-38905914.913374037,-38905914.913374037,-38905914.913374037,-38905914.913374037,-38905914.913374037,-38905914.913374037,-38905914.913374037,-38905914.913374037,-38905914.913374029,-38905914.913374029,-38905914.913374029,-38905914.913374029,-38905914.913374029,-38905914.913374029,-38905914.913374029,-38905914.913374029,-38905914.913374029,-38905914.913374029,-38905914.913374022,-38905914.913374022,-38905914.913374022,-38905914.913374022,-38905914.913374022,-38905914.913374022,-38905914.913374022,-38905914.913374022,-38905914.913374022,-38905914.913374022,-38905914.913374014,-38905914.913374014,-38905914.913374014,-38905914.913374014,-38905914.913374014,-38905914.913374014,-38905914.913374014,-38905914.913374014,-38905914.913374014,-38905914.913374014,-38905914.913374007,-38905914.913374007,-38905914.913374007,-38905914.913374007,-38905914.913374007,-38905914.913374007,-38905914.913374007,-38905914.913374007,-38905914.913374007,-38905914.913374007,-38905914.913373999,-38905914.913373999,-38905914.913373999,-38905914.913373999,-38905914.913373999,-38905914.913373999,{"$f":"GR85-GR81","v":-38905914.913373999},-38905914.913373999,-38905914.913373999,-38905914.913373999,-38905914.913373999,-38905914.913373992,-38905914.913373992,-38905914.913373992,-38905914.913373992,-38905914.913373992,-38905914.913373992,-38905914.913373992,-38905914.913373992,-38905914.913373992,-38905914.913373992,-38905914.913373984,-38905914.913373984,-38905914.913373984,-38905914.913373984,-38905914.913373984,-38905914.913373984,-38905914.913373984,-38905914.913373984,-38905914.913373984,-38905914.913373984,-38905914.913373977,-38905914.913373977,-38905914.913373977,-38905914.913373977,-38905914.913373977,-38905914.913373977,-38905914.913373977,-38905914.913373977,-38905914.913373977,-38905914.913373977,-38905914.913373969,-38905914.913373969,-38905914.913373969,-38905914.913373969,-38905914.913373969,-38905914.913373969,-38905914.913373969,-38905914.913373969,-38905914.913373969,-38905914.913373969,-38905914.913373962,-38905914.913373962,-38905914.913373962,-38905914.913373962,-38905914.913373962,-38905914.913373962,-38905914.913373962,-38905914.913373962,-38905914.913373962,-38905914.913373962,-38905914.913373962,-38905914.913373955,-38905914.913373955,-38905914.913373955,-38905914.913373955,-38905914.913373955,-38905914.913373955,-38905914.913373955,-38905914.913373955,{"$f":"JD85-JD81","v":-38905914.913373955},-38905914.913373955,-38905914.913373947,-38905914.913373947,-38905914.913373947,-38905914.913373947,-38905914.913373947,-38905914.913373947,-38905914.913373947,-38905914.913373947,-38905914.913373947,-38905914.913373947,-38905914.91337394,-38905914.91337394,-38905914.91337394,-38905914.91337394,-38905914.91337394,-38905914.91337394,-38905914.91337394,-38905914.91337394,-38905914.91337394,-38905914.91337394,-38905914.913373932,-38905914.913373932,-38905914.913373932,-38905914.913373932,-38905914.913373932,-38905914.913373932,-38905914.913373932,-38905914.913373932,-38905914.913373932,-38905914.913373932,-38905914.913373932,-38905914.913373925,-38905914.913373925,-38905914.913373925,-38905914.913373925,-38905914.913373925,-38905914.913373925,-38905914.913373925,-38905914.913373925,-38905914.913373925,-38905914.913373925,-38905914.913373917,-38905914.913373917,-38905914.913373917,-38905914.913373917,-38905914.913373917,-38905914.913373917,-38905914.913373917,-38905914.913373917,-38905914.913373917,-38905914.913373917,-38905914.91337391,-38905914.91337391,-38905914.91337391,-38905914.91337391,-38905914.91337391,-38905914.91337391,-38905914.91337391,-38905914.91337391,-38905914.91337391,-38905914.91337391,-38905914.913373902,{"$f":"LP85-LP81","v":-38905914.913373902},-38905914.913373902,-38905914.913373902,-38905914.913373902,-38905914.913373902,-38905914.913373902,-38905914.913373902,-38905914.913373902,-38905914.913373902,-38905914.913373895,-38905914.913373895,-38905914.913373895,-38905914.913373895,-38905914.913373895,-38905914.913373895,-38905914.913373895,-38905914.913373895,-38905914.913373895,-38905914.913373895,-38905914.913373895,-38905914.913373888,-38905914.913373888,-38905914.913373888,-38905914.913373888,-38905914.913373888,-38905914.913373888,-38905914.913373888,-38905914.913373888,-38905914.913373888,-38905914.913373888,-38905914.91337388,-38905914.91337388,-38905914.91337388,-38905914.91337388,-38905914.91337388,-38905914.91337388,-38905914.91337388,-38905914.91337388,-38905914.91337388,-38905914.91337388,-38905914.913373873,-38905914.913373873,-38905914.913373873,-38905914.913373873,-38905914.913373873,-38905914.913373873,-38905914.913373873,-38905914.913373873,-38905914.913373873,-38905914.913373873,-38905914.913373865,-38905914.913373865,-38905914.913373865,-38905914.913373865,-38905914.913373865,-38905914.913373865,-38905914.913373865,-38905914.913373865,-38905914.913373865,-38905914.913373865,-38905914.913373858,-38905914.913373858,-38905914.913373858,-38905914.913373858,{"$f":"OB85-OB81","v":-38905914.913373858},-38905914.913373858,-38905914.913373858,-38905914.913373858,-38905914.913373858,-38905914.913373858,-38905914.913373858,-38905914.91337385,-38905914.91337385,-38905914.91337385,-38905914.91337385,-38905914.91337385,-38905914.91337385,-38905914.91337385,-38905914.91337385,-38905914.91337385,-38905914.91337385,-38905914.913373843,-38905914.913373843,-38905914.913373843,-38905914.913373843,-38905914.913373843,-38905914.913373843]
[]
[null,"Net Equity Cash Flow",null,null,null,null,{"$f":"-G33+G54","v":-1541635.8530000001},{"$f":"-H33+H54","v":-3790992.6098117139},0,0,0,0,21749.206668917279,223918.04982124394,222858.42624510938,227515.50758585054,226101.06963860511,222331.75306782746,221171.52032361689,223061.5269703776,221561.90336698745,215834.31762029731,214586.0985076444,218912.88578806992,217297.99449070319,213407.32606278366,212049.83971221969,213627.01315541106,211917.69439018107,206078.66539511364,204623.8842255924,208602.33912553955,206768.27336506697,200858.12088586285,199279.72821729706,203056.93700422166,201092.34547152065,195105.16237344075,193397.29302839565,196967.35634072981,194866.14369866555,188795.70099836495,186952.16579322581,190308.8567299135,188064.59346003854,183754.23159995448,181773.12403277931,151329.93007929111,2974050.8712742254,50913.268511360453,51012.335355611518,56213.607033334207,55985.973458095687,51514.48997131089,51615.025631709723,56742.270665267773,56511.116581556096,52098.195664153725,52200.218557827873,57253.509598766919,57018.773398900346,52664.294359005522,52767.823190284369,57747.234246430104,57508.853179879778,53212.69304136245,53317.74680620135,58223.353267677827,57981.26341963085,51727.525448027707,51829.084009913786,{"$f":"-BT33+BT54","v":59074.84896316065},58828.9852326939,54659.980672429287,54768.169721373299,59513.350792130223,59263.646869982709,55152.578132891882,55262.350898109202,59933.962105952174,59680.3504518884,55627.084976288024,55738.46166561154,60336.584199992823,60078.996019754733,54111.211548201391,54219.282216104621,61105.692937977554,60844.058159813227,56916.887484272884,366031.71050435555,370592.34254018858,372550.809560219,375271.81202499894,374915.06954555726,378625.33864944894,378049.25571517466,377255.61001982249,376891.66692328901,382844.62442433496,382258.10498787201,381450.82278683723,381079.53373339557,384607.18367677147,384010.02780655125,383188.85530076025,382810.0720170032,388554.0112280536,387946.01507875661,387110.69358984299,386724.26480956038,383204.27464273421,382585.23037843744,381735.49625454441,381341.26765831508,377814.51175292552,377184.20746875182,376319.79198853986,375917.60614210443,372383.95149423368,371742.1711364747,370862.80041130167,370452.49670269166,366911.80770743941,366258.33099212276,365363.72586636245,364945.14044176042,361397.27884271118,360731.88117258204,359821.7571220469,359394.7228203516,355839.54765806592,332194.37463094591,0,0,{"$f":"-EF33+EF54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GR33+GR54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JD33+JD54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LP33+LP54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-OB33+OB54","v":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 IRR",null,null,{"$f":"XIRR(G89:OX89,G5:OX5)","v":0.15754141211509706}]
[]
[null,"Net Equity Cash Flow Including Cost Padding",null,null,null,null,{"$f":"G89+G15","v":-1541635.8530000001},-1160872.6098117139,0,0,0,0,21749.206668917279,223918.04982124394,222858.42624510938,227515.50758585054,226101.06963860511,222331.75306782746,221171.52032361689,223061.5269703776,221561.90336698745,215834.31762029731,214586.0985076444,218912.88578806992,217297.99449070319,213407.32606278366,212049.83971221969,213627.01315541106,211917.69439018107,206078.66539511364,204623.8842255924,208602.33912553955,206768.27336506697,200858.12088586285,199279.72821729706,203056.93700422166,201092.34547152065,195105.16237344075,193397.29302839565,196967.35634072981,194866.14369866555,188795.70099836495,186952.16579322581,190308.8567299135,188064.59346003854,183754.23159995448,181773.12403277931,151329.93007929111,2974050.8712742254,50913.268511360453,51012.335355611518,56213.607033334207,55985.973458095687,51514.48997131089,51615.025631709723,56742.270665267773,56511.116581556096,52098.195664153725,52200.218557827873,57253.509598766919,57018.773398900346,52664.294359005522,52767.823190284369,57747.234246430104,57508.853179879778,53212.69304136245,53317.74680620135,58223.353267677827,57981.26341963085,51727.525448027707,{"$f":"BS89+BS15","v":51829.084009913786},59074.84896316065,58828.9852326939,54659.980672429287,54768.169721373299,59513.350792130223,59263.646869982709,55152.578132891882,55262.350898109202,59933.962105952174,59680.3504518884,55627.084976288024,55738.46166561154,60336.584199992823,60078.996019754733,54111.211548201391,54219.282216104621,61105.692937977554,60844.058159813227,56916.887484272884,366031.71050435555,370592.34254018858,372550.809560219,375271.81202499894,374915.06954555726,378625.33864944894,378049.25571517466,377255.61001982249,376891.66692328901,382844.62442433496,382258.10498787201,381450.82278683723,381079.53373339557,384607.18367677147,384010.02780655125,383188.85530076025,382810.0720170032,388554.0112280536,387946.01507875661,387110.69358984299,386724.26480956038,383204.27464273421,382585.23037843744,381735.49625454441,381341.26765831508,377814.51175292552,377184.20746875182,376319.79198853986,375917.60614210443,372383.95149423368,371742.1711364747,370862.80041130167,370452.49670269166,366911.80770743941,366258.33099212276,365363.72586636245,364945.14044176042,361397.27884271118,360731.88117258204,359821.7571220469,359394.7228203516,355839.54765806592,332194.37463094591,0,{"$f":"EE89+EE15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ89+GQ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC89+JC15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LO89+LO15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OA89+OA15","v":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 IRR",null,null,{"$f":"XIRR(G92:OX92,G6:OX6)","v":0.31958776116371168}]

{"sheet":"Old Costs Build Up","index":8,"n_rows":63,"n_cols":16,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Developer Costs",null,"Labour",null,null,null,"Equipment & Materials","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated \"Project Value\""]
[null,null,"Company Formation, Bank Account Operning",null,null,null,null,null,null,{"$f":"13000","v":13000}]
[null,null,"Land Lease Stamp Duty, Land Registry fees, 12 months rent",null,null,null,null,null,null,83500]
[null,null,"Project Acquisition",null,null,null,null,null,null,2000000]
[null,null,"Survey",null,null,null,null,null,null,30000]
[null,null,"Clear & Grub",null,null,null,null,null,null,100000]
[null,null,"Cut & Fill",null,null,null,null,null,null,250000]
[null,null,"Stilt Febce",null,null,null,null,null,null,45000]
[null,null,"Permanent Soil Erosion",null,null,null,null,null,null,20000]
[null,null,"Security Costs",null,null,null,null,null,null,62000]
[null,null,"Project Management Support",null,null,null,null,null,null,150000]
[null,null,"All Permits, Rights of Way",null,null,null,null,null,null,130000]
[null,null,"Interconnection Study",null,null,null,null,null,null,50000]
[null,null,"Interconnection",null,null,null,null,null,null,773000]
[null,null,"Pre-Closing Expenses: Legal",null,null,null,null,null,null,1150000]
[null,null,"Insurance (Hurricane, Delay Start Up)",null,null,null,null,null,null,166282]
[null,null,"Financial Closing Expenses",null,null,null,null,null,null,250000]
[null,null,"Interest Draw During Construction",null,null,null,null,null,null,562668,"this is high compared to figures in financial model"]
[null,null,"IEP Total",null,null,null,null,null,null,{"$f":"SUM(J4:J20)","v":5835450}]
[]
[null,null,"EPC Direct Costs"]
[null,null,"Shipping",null,null,null,null,null,null,650000]
[null,null,"Solar PV Modules (Allowance @$0.63/watt)",null,800000,null,null,null,3666664,{"$f":"E25+I25","v":4466664}]
[null,null,"Solar PV Modules Installation"]
[null,null,"Survey, Clear & Grub, Site Grading"]
[null,null,"Perimeter Fence (8 Foot Fencing)",null,null,null,null,null,null,320000]
[null,null,"Silt Fence"]
[null,null,"Install Roads"]
[null,null,"Install Foundations",null,null,null,null,null,null,1300000]
[null,null,"Drill Posts/Pour Concrete"]
[null,null,"Install Combiner Boxes",null,null,null,null,null,null,275000]
[null,null,"Install Conduit to Fiber",null,"with system cost"]
[null,null,"Install Conduit for CB to INV",null,"with system cost"]
[null,null,"Install Ground Rods",null,null,null,null,null,null,185000]
[null,null,"Pour Pads: Gear, Transformer, INV, Weather",null,null,null,null,null,null,152000]
[null,null,"Install Conduit INV to XFMR/BLDG",null,"with system cost"]
[null,null,"Install Conduit XFMR to Tie in",null,"with system cost"]
[null,null,"Install Racking",null,null,null,null,null,null,1400000]
[null,null,"Set INV/XFMR/Gear",null,null,null,null,null,null,1500000]
[null,null,"Install Ground Wire",null,null,null,null,null,null,175000]
[null,null,"Install Fibre",null,"with system cost"]
[null,null,"Install String Wire to CB",null,"with system cost"]
[null,null,"Install Wire from CB to INV",null,null,null,null,null,null,843000]
[null,null,"Install Wire from INV to Transformer/BLDG",null,"with system cost"]
[null,null,"Install Medium Voltage Wire",null,"with system cost"]
[null,null,"Install Weather Station",null,null,null,null,null,null,35000]
[null,null,"Permanent Soil Erosion Control",null,"By property owner"]
[null,null,"Commissioning and Testing",null,null,null,null,null,null,31000]
[null,null,"Tie into Local Grid",null,"By utility company"]
[null,null,"Geotech Engineering"]
[null,null,"Design System (for tie into grid)",null,"By utility company"]
[null,null,"Design Fees (Panel/Racking & Site)",null,null,null,null,null,null,100000]
[null,null,"Contingency",null,null,null,null,null,null,175000]
[null,null,"Bonds & Insurance",null,null,null,null,null,null,525000]
[null,null,"EPC Direct Costs Total",null,null,null,null,null,null,{"$f":"SUM(J24:J56)","v":12132664}]
[]
[null,null,"EPC  General Conditions and Supervision",null,null,null,null,null,null,1122000,"this includes costs of indendent engineer (IE) for Lender?"]
[null,null,null,null,null,null,null,null,null,null,"need to confirm where the stamp duty of 1.5% of loan amount for security  included"]
[null,null,"EPC Total Costs",null,null,null,null,null,null,{"$f":"J57+J59","v":13254664},"need to harmonize with financial model EPC costs of $14.0MM on Control Panel"]
[]
[null,null,"Total Project Costs",null,null,null,null,null,null,{"$f":"J21+J61","v":19090114}]

{"sheet":"Project Budget Detail","index":9,"n_rows":48,"n_cols":18,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Funding Schedule"]
[null,null,null,"PID:  "]
[null,null,null,null,"System Size (watts DC):",6602400,null,42278,42308,42338,42369,42400,42429,42460]
[null,null,null,null,"Total","Cost per Watt","Total Draws","Draw 1","Draw 2","Draw 3","Draw 4","Draw 5","Draw 6","Draw 7"]
[null,null,null,"EPC Cost - Engineering/Design"]
[null,null,1100,"Civil Engineering",50000,{"$f":"E6/$F$3","v":7.573003756209863E-3},50000,0,50000,0,0,0]
[null,null,1400,"Surveying",50000,{"$f":"E7/$F$3","v":7.573003756209863E-3},50000,0,50000,0,0,0]
[null,null,1200,"Electrical Engineering",50000,7.573003756209863E-3,50000,0,50000,0,0,0]
[null,null,1500,"Permitting",0,0,0,0,0,0,0,0]
[null,null,1700,"Contingency",150000,2.2719011268629588E-2,150000,0,0,0,0,150000]
[null,null,null,"Sub Total",{"$f":"SUM(E6:E10)","v":300000},4.5438022537259176E-2,300000,0,150000,0,0,150000,0,0]
[null,null,null,"EPC Cost - Solar Equipment"]
[null,null,2110,"Modules",3425861.25,0.51888120229007628,{"$f":"E13","v":3425861.25},343000,0,null,0,3082861.25]
[null,null,2120,"Inverters",790400,0.11971404337816552,790400,0,null,0,0,0,790400]
[null,null,2130,"Racking",1848672.0000000002,0.28000000000000003,1848672.0000000002,462168.00000000006,null,null,null,0,1386504.0000000002]
[null,null,2200,"Transformers",125000,1.8932509390524658E-2,125000,0,null,0,0,125000]
[null,null,2140,"Monitoring",100000,1.5146007512419726E-2,100000,0,null,0,0,0,100000]
[null,null,2300,"BOS",913614,{"$f":"E18/$F$3","v":0.13837604507451837},913614,null,null,183000,null,null,305000,425614]
[null,null,null,"Sub Total",{"$f":"SUM(E13:E18)","v":7203547.25},{"$f":"E19/F3","v":1.0910498076457047},{"$f":"SUM(G13:G18)","v":7203547.25},805168,0,183000,0,3207861.25,2581904,425614]
[null,null,null,"EPC Cost - Site Work, Labor, and Rentals"]
[null,null,3000,"Site Work",640000,{"$f":"E21/$F$3","v":9.6934448079486243E-2},640000,0,null,214000,214000,null,212000]
[null,null,4000,"Labor (Entropy)",276108.40000000002,4.1819399006421912E-2,276108.40000000002,0,null,null,47000,70000,70000,89108.400000000023]
[null,null,4200,"Subcontractors",1807780.7999999993,0.27380661577608134,1807780.7999999993,0,0,null,null,603000,603000,601780.79999999935]
[null,null,5100,"Equipment Rental",110638.39999999999,1.6757300375620985E-2,110638.39999999999,0,0,null,null,37000,37000,36638.399999999994]
[null,null,5500,"Consumables",125163.67999999998,1.8957300375620982E-2,125163.67999999998,0,0,null,null,42000,42000,41163.679999999978]
[null,null,null,"Sub Total",2959691.2799999993,0.44827506361323144,{"$f":"SUM(G21:G25)","v":2959691.2799999993},0,0,214000,261000,752000,964000,768691.27999999933]
[]
[null,null,null,"Total EPC Cost",10463238.529999999,1.5847628937961953,{"$f":"G19+G26+G11","v":10463238.529999999},805168,150000,397000,261000,4109861.25,3545904,1194305.2799999993]
[]
[null,null,null,"Finance and Development"]
[null,null,4100,"Construction Management Fee",330120,{"$f":"E31/$F$3","v":0.05},330120,0,56000,56000,56000,56000,56000,50120]
[null,null,8010,"Construction Loan Interest",null,0,125000,0,0,0,null,125000]
[null,null,8020,"Construction Loan Closing Fees",null,0,0,0,0,0,0,0]
[null,null,8030,"Legal",750000,0.11359505634314794,175000,0,0,175000]
[null,null,1600,"Insurance",200000,3.0292015024839452E-2,200000,0,34000,34000,34000,34000,34000,30000]
[null,null,8050,"Upfront Lease",50000,7.573003756209863E-3,0,0,0,0,0,0]
[null,null,8065,"Land Purhcase",0,0]
[null,null,8120,"Working reserve",200000,3.0292015024839452E-2,0,0,0,0,0,0]
[null,null,1700,"Contingency",150000,2.2719011268629588E-2,0,0,0,0,0,0]
[null,null,8230,"PPA Deposit",0,0]
[null,null,7000,"Interconnection costs",823000,0.12465164182721435,0,0,0,0,0,0]
[null,null,8090,"Project Acquisition Cost",2150000,0.3256391615170241,0,0,0,0,0,0]
[null,null,8095,"Development Costs",300000,4.5438022537259176E-2,0,0,0,0,0,0]
[null,null,null,"Sub Total",{"$f":"SUM(E31:E43)","v":4953120},0.75019992729916396,{"$f":"SUM(G31:G43)","v":830120},{"$f":"SUM(H31:H43)","v":0},{"$f":"SUM(I31:I43)","v":90000},265000,90000,215000,90000,80120]
[null,null,null,"Total Project Cost",{"$f":"E44+E28","v":15416358.529999999},{"$f":"F44+F28","v":2.3349628210953592},{"$f":"G28+G44","v":11293358.529999999},{"$f":"H28+H44","v":805168},{"$f":"I28+I44","v":240000},662000,351000,4324861.25,3635904,1274425.2799999993]
[0.7,"Project Cost",null,null,330120,0.05]
[null,{"$f":"E45*0.7","v":10791450.970999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.5%*823000","v":12345}]

{"sheet":"EPC Detail","index":10,"n_rows":147,"n_cols":12,"rows_kept":147,"cut":false,"hidden":false,"merged":[[0,5,0,9],[69,6,69,7],[108,5,108,6]]}
[null,null,null,null,null,"EPC Estimate Detail"]
[null,null,null,null,null,null,null,null,"System Size (watts DC):",6602400]
[null,null,null,null,"Construction Cost (no CM fee, no tax)","per watt",null,null,"System Size (watts AC):",5000000]
[null,null,null,null,{"$f":"H18+H44+H67+J88+H120+H109+H129","v":10463238.529999999},{"$f":"E4/J2","v":1.5847628937961953},null,null,"Module",315]
[null,null,null,null,"EPC Contract (includes CM fee, Ins)",null,null,null,"Module Count",20960]
[null,null,null,null,{"$f":"H18+H44+H67+J88+H109+H120+H129+H133","v":10793358.529999999},{"$f":"E6/J2","v":1.6347628937961953},null,null,"Load Factor",1.3204800000000001]
[null,null,null,null,"Project Cost"]
[null,null,null,null,{"$f":"E4+H147","v":15416358.529999999},{"$f":"E8/J2","v":2.3349628210953592}]
[null,null,null,null,"Equipment and BOS"]
[null,null,null,null,null,"MW Blocks",6.6024000000000003]
["Phase","CT","Description","Cost","Project Cost Objects","Qty","Cost per Unit","Sub Total","Cost per Watt","Notes","Tax","Total with Tax"]
[null,null,null,null,"Major Solar Equipment"]
[2110,"M","Modules",3425861.25,"Modules",6717375,0.51,3425861.25,{"$f":"H13/$J$2","v":0.51888120229007628},null,null,3425861.25]
[2120,"M","Inverters",790400,"SMA 2200",208,3800,{"$f":"F14*G14","v":790400},{"$f":"H14/$J$2","v":0.11971404337816552},"SMA 2400 TL",null,790400]
[2130,"M","Racking",1848672.0000000002,"Racking",6602400,0.28000000000000003,1848672.0000000002,0.28000000000000003,null,null,1848672.0000000002]
[2200,"M","Transformers",125000,"Transformers",5,25000,125000,1.8932509390524658E-2,"5 step Up transformers",null,125000]
[2140,"M","Monitoring",100000,"Monitoring Equipment",1,100000,100000,1.5146007512419726E-2,null,null,100000]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H13:H17)","v":6289933.25},{"$f":"SUM(I13:I17)","v":0.95267376257118619},null,null,6289933.25]
[null,null,null,null,"BOS"]
[null,null,null,null,"DC Equipment"]
[2311,"M","DC Disconnect",0,"DC Disconnect",null,6800,0,{"$f":"H21/$J$2","v":0},null,null,0]
[2312,"M","DC Combiners",0,"DC Combiners",null,900,0,0,null,null,0]
[null,"M",null,null,"DC Wire"]
[2322,"M","Source Circuits / Harness",99036,"Source",6.6024000000000003,15000,99036,{"$f":"H24/$J$2","v":1.4999999999999999E-2},null,null,99036]
[2322,"M","Source Circuits / Harness",0,"Chases",null,100,0,0,null,null,0]
[2321,"M","Combiner-Inverter Wire",0,"Combiner-Inverter",null,5.9,0,0,null,null,0]
[2324,"M","DC Equipment - Other",0,"DC Disc to Inverter",0,1000,0,0,null,null,0]
[2360,"M","Grounding-Racks, comb,etc",19807.2,"Grounding (Racks, etc)",6.6024000000000003,3000,19807.2,3.0000000000000001E-3,null,null,19807.2]
[2323,"M","Wire Management",16506,"Wire Management",6.6024000000000003,2500,16506,2.5000000000000001E-3,null,null,16506]
[]
[null,null,null,null,"AC Equipment",null,null,0]
[2332,"M","AC Disconnects",0,"AC Disconnect",null,null,0,{"$f":"H32/$J$2","v":0},null,null,0]
[2332,"M","AC Disconnects",160000,"AC Recombiner",20,8000,160000,2.4233612019871561E-2,null,null,160000]
[2335,"M","AC Equipment - Other",0,"AC Throat",null,null,0,0,null,null,0]
[2340,"M","AC Wire",40000,"AC Wire",5000,8,40000,6.0584030049678902E-3,null,null,40000]
[null,null,null,null,"Medium Voltage",null,null,0]
[2346,"M","Medium Voltage Wire",79228.800000000003,"Underground Wire ",6.6024000000000003,12000,79228.800000000003,{"$f":"H37/$J$2","v":1.2E-2},null,null,79228.800000000003]
[2335,"M","AC Equipment - Other",0,"GOAB",null,null,0,0,null,null,0]
[2400,"M","Substation/Switchgear",200000,"Switchgear",5,40000,200000,3.0292015024839452E-2,null,null,200000]
[2400,"M","Substation/Switchgear",0,"Substation",null,null,0,0,"No quote - based on IS 46/Idaho",null,0]
[2350,"M","Conduit & Fittings",99036,"Conduit & Fittings",6.6024000000000003,15000,99036,1.4999999999999999E-2,null,null,99036]
[2300,"M","BOS - General",200000,"Other - Lighting/Security/misc",1,200000,200000,3.0292015024839452E-2,"Contingency",null,200000]
[2300,"M","BOS - General",0,"Freight/Transportation",null,null,0,0,null,null,0]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H21:H43)","v":913614},{"$f":"SUM(I21:I43)","v":0.13837604507451834},null,0,913614]
[]
[null,null,null,null,"Site Work"]
[null,null,null,null,"Project Cost Objects","Qty","Cost per Unit","Total","Cost per Watt","Notes"]
[3000,"S","Site Work - General",370000,"Mobilize",1,370000,370000,{"$f":"H48/$J$2","v":5.6040227795952989E-2},"Place holder"]
[null,null,null,0,"Site Prep",null,null,0]
[3000,"S","Site Work - General",0,"Clear and Grade site",1,null,0,0]
[3000,"S","Site Work - General",0,"Construction Entrance",3,null,0,0]
[3000,"S","Site Work - General",0,"Road",1,null,0,0]
[3000,"S","Site Work - General",0,"Culvert",1,null,0,0]
[3000,"S","Site Work - General",0,"Laydown area",1,null,0,0]
[3000,"S","Site Work - General",0,"Building removal",1,null,0,0]
[3000,"S","Site Work - General",0,"Fill Materials",1,null,0,0]
[3000,"S","Site Work - General",150000,"Contingency",1,150000,150000,2.2719011268629588E-2]
[null,null,null,0,"E&S",1,null,0]
[3200,"S","Erosion Control",0,"Disc, land plane and Vit roll",1,null,0,0]
[3200,"S","Erosion Control",0,"Diversion Ditches",1,null,0,0]
[3200,"S","Erosion Control",0,"Final Seed & Fine grade after completion ",1,null,0,0]
[3200,"S","Erosion Control",0,"Sediment basin (s)",1,null,0,0]
[3200,"S","Erosion Control",0,"Install Silt fence per plan",1,null,0,0]
[3560,"S","Landscaping",30000,"Landscaping",1,30000,30000,4.5438022537259174E-3]
[3600,"S","Fencing",90000,"Fence",4500,20,90000,1.3631406761177753E-2]
[3400,"S","Equipment Pads",0,"Inverter/Transformer/SwitchgearPads",5,20000,null,0]
[null,null,null,640000,null,null,"Total",{"$f":"SUM(H48:H66)","v":640000},{"$f":"SUM(I48:I66)","v":9.6934448079486243E-2}]
[]
[null,null,null,null,"Entropy Labor"]
[null,null,null,null,null,null,"Project Duration",null,60]
[null,null,null,null,"Job Codes","Title","Unit Rate","# ","Days","Totals"]
[4400,"L","Entropy Labor - Loaded",28800,"Team ESI","Senior Project Manager",60,1,60,{"$f":"H72*D72","v":28800}]
[4400,"L","Entropy Labor - Loaded",21600,null,"Project Manager",45,1,60,21600]
[4400,"L","Entropy Labor - Loaded",33600,null,"Site manager",35,2,60,33600]
[4400,"L","Entropy Labor - Loaded",0,null,"Site Clerk",25,null,60,0]
[4400,"L","Entropy Labor - Loaded",0,null,"Solar Electrician",25,null,60,0]
[4400,"L","Entropy Labor - Loaded",12000,null,"Design/Estimating",50,1,30,12000]
[4400,"L","Entropy Labor - Loaded",0,null,"Permitting/Interconnection",30,null,30,0]
[4400,"L","Entropy Labor - Loaded",7200,null,"Procurement",30,1,30,7200]
[4400,"L","Entropy Labor - Loaded",7200,null,"Clerical and bookkeeping",30,1,30,7200]
[4420,"L","Execution Bonuses",10000,null,"PM Incentive",null,null,null,10000]
[4420,"L","Execution Bonuses",23108.400000000001,null,"CM Incentive",null,null,null,23108.400000000001]
[4420,"L","Execution Bonuses",0,null,"Sales Incentive"]
[4510,"L","Per diem",30600,"Travel","Per diem",85,6,60,30600]
[4520,"L","Hotel",72000,null,"Hotel",200,6,60,72000]
[4550,"L","Mileage (personal)",20000,null,"Airfair",null,null,null,20000]
[4550,"L","Mileage (personal)",10000,null,"Rental Car",null,null,null,10000]
[null,null,null,276108.40000000002,null,null,null,null,"Total",276108.40000000002,{"$f":"J88/J2","v":4.1819399006421912E-2}]
[]
[null,null,null,null,"Subcontractors"]
[null,null,null,null,"Project Cost Objects","Qty","Cost per Unit","Total","Cost per Watt","Notes"]
[4220,"S","Subs - Panel Install",198072,"Panel Installation",6602400,0.03,198072,{"$f":"H92/$J$2","v":0.03}]
[4230,"S","Subs - Racking Install",990360,"Racking Installation",6602400,0.15,990360,{"$f":"H93/$J$2","v":0.15}]
[4240,"S","Subs - Medium Voltage",200000,"Medium Voltage Installation",1,200000,200000,3.0292015024839452E-2]
[4250,"S","Subs - CIC Underground",247590,"CIC Underground Installation",16506,15,247590,3.7499999999999999E-2]
[4285,"S","Site Security",10000,"Site Security Personnel",1,10000,10000,1.5146007512419726E-3]
[4260,"S","Subs - Electrical Install",0,"Electrical Subcontractor",6602400,0,0,0]
[4260,"S","Subs - Safety Sub",0,"Safety Subcontractor",null,100000,0,0]
[4260,"S","Subs - Logistics Sub",0,"Logistics Subcontractor",null,200000,0,0]
[null,null,null,null,"Temp Labor Subcontractor"]
[4300,"L","Labor - Contracted",0,"Total Labor Landscape Installation",6.6024000000000003,null,0,{"$f":"H101/$J$2","v":0}]
[4300,"L","Labor - Contracted",23108.400000000001,"Total Labor Cost Source Circuits",6.6024000000000003,3500,23108.400000000001,3.5000000000000001E-3]
[4300,"L","Labor - Contracted",23108.400000000001,"Total Labor Cost Wire Management",6.6024000000000003,3500,23108.400000000001,3.5000000000000001E-3]
[4300,"L","Labor - Contracted",23108.400000000001,"Total Labor Cost Combiners",6.6024000000000003,3500,23108.400000000001,3.5000000000000001E-3]
[4300,"L","Labor - Contracted",23108.400000000001,"Total Labor Cost Equipment Operator ",6.6024000000000003,3500,23108.400000000001,3.5000000000000001E-3]
[4300,"L","Labor - Contracted",23108.400000000001,"Total Labor Cost AC Circuits/Equipment",6.6024000000000003,3500,23108.400000000001,3.5000000000000001E-3]
[4300,"L","Labor - Contracted",23108.400000000001,"Total Labor Cost Pad Terminations",6.6024000000000003,3500,23108.400000000001,3.5000000000000001E-3]
[4300,"L","Labor - Contracted",23108.400000000001,"Total Labor Cost CX",6.6024000000000003,3500,23108.400000000001,3.5000000000000001E-3]
[null,null,null,1807780.7999999993,null,"Total",null,{"$f":"SUM(H92:H108)","v":1807780.7999999993},{"$f":"SUM(I92:I108)","v":0.2738066157760814}]
[]
[null,null,null,null,"Equipment Rental/Consumables"]
[null,null,null,null,"Project Cost Objects","Qty","Cost per Unit","Total","Cost per Watt","Notes"]
[5100,"E","Equipment rentals - Gen",99036,"Site equipment rentals",6.6024000000000003,15000,{"$f":"99036+110638.4","v":209674.4},{"$f":"H113/$J$2","v":3.1757300375620988E-2}]
[5100,"E","Equipment rentals - Gen",5000,"Construction Trailer",1,5000,5000,7.5730037562098628E-4]
[5100,"E","Equipment rentals - Gen",3301.2000000000003,"Port-a-Jon",6.6024000000000003,500,3301.2000000000003,5.0000000000000001E-4]
[5100,"E","Equipment rentals - Gen",3301.2000000000003,"Connex",6.6024000000000003,500,3301.2000000000003,5.0000000000000001E-4]
[5510,"C","Fuel",6602.4000000000005,"Fuel",6.6024000000000003,1000,6602.4000000000005,1E-3]
[5500,"C","Consumables - General",1320.48,"Consumables",6.6024000000000003,200,1320.48,2.0000000000000001E-4]
[5500,"C","Consumables - General",6602.4000000000005,"Tools",6.6024000000000003,1000,6602.4000000000005,1E-3]
[null,null,null,125163.67999999998,null,null,"Total",{"$f":"SUM(H113:H119)","v":235802.08000000002},{"$f":"SUM(I113:I119)","v":3.5714600751241977E-2}]
[]
[null,null,null,null,"EPC Cost - Engineering/Design"]
[null,null,null,null,"Project Cost Objects","Qty","Cost per Unit","Total","Cost per Watt","Notes"]
[1100,"S","Civil Engineering",50000,"Civil Engineering",1,50000,50000,{"$f":"H124/$J$2","v":7.573003756209863E-3}]
[1400,"S","Surveying - General",50000,"Surveying",1,50000,50000,7.573003756209863E-3]
[1200,"S","Electrical Engineering",50000,"Electrical Engineering",1,50000,50000,7.573003756209863E-3]
[1500,"P","Permits - General",0,"Permitting",1,null,0,0]
[1700,"O","Contingency",150000,"Contingency",1,150000,150000,2.2719011268629588E-2]
[null,null,null,300000,null,null,"Total",{"$f":"SUM(H124:H128)","v":300000},{"$f":"SUM(I124:I128)","v":4.5438022537259176E-2}]
[]
[null,null,null,null,"Finance and Development"]
[null,null,null,null,"Project Cost Objects","Qty","Cost per Unit","Total","Cost per Watt","Notes"]
[4100,"S","GC & EPC Costs & Fees",330120,"Construction Management Fee",null,null,330120,{"$f":"H133/$J$2","v":0.05}]
[null,"O","Contractors Tax",0,"Contractors Tax",null,null,null,0]
[1600,"O","Insurance",200000,"Insurance/Bonding",null,null,200000,3.0292015024839452E-2,"Need actual BR quote"]
[8010,"O","Loan Interest",371250,"Construction Loan Interest",null,null,{"$f":"'Project Budget Detail'!E32","v":0},0,"FCIB estimate"]
[8020,"O","Loan Closing Costs",220000,"Construction Loan Closing Fees",null,null,{"$f":"'Project Budget Detail'!E33","v":0},0,"FCIB estimate"]
[8030,"O","Legal",750000,"Legal",null,null,750000,0.11359505634314794]
[8050,"O","Lease During Construction",50000,"Land Lease During Construction",null,null,50000,7.573003756209863E-3]
[8065,"O","Land Purhcase",0,"Land Purchase",null,null,null,0]
[8120,"O","Operating Reserve",200000,"Working reserve",null,null,200000,3.0292015024839452E-2]
[1700,"O","Contingency",150000,"Contingency",null,null,150000,2.2719011268629588E-2]
[8230,"O","PPA Deposit",0,null,null,null,null,0]
[7000,"O","Interconnection",823000,"Interconnection costs",null,null,823000,0.12465164182721435]
[8090,"O","Project Acquisition Cost",2150000,"Project Acquisition Cost",null,null,2150000,0.3256391615170241]
[8095,"O","Project Development Costs",300000,"Development Costs",null,null,300000,4.5438022537259176E-2]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H133:H146)","v":4953120},{"$f":"SUM(I133:I146)","v":0.75019992729916385}]

{"sheet":"Budget_Bond Summary","index":11,"n_rows":67,"n_cols":16,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"Cost per watt"]
[null,null,"Utility Size (watts)",null,6602400]
[]
[null,null,"Construction Cost (no CM fee, no tax)",null,{"$f":"F16+SUM(F19:F29)","v":10463238.529999999},null,1.5680055934205741]
[null,null,"EPC Contract (includes CM fee, Ins)",null,{"$f":"E4+J11","v":10793358.529999999},null,1.6482976084454137]
[null,null,"Total Project Cost",null,{"$f":"E4+J22","v":15416358.529999999},null,2.4077562901369198]
[]
[]
[null,null,"Equipment &Balance of System (BOS"]
[null,null,"Project Cost Objects",null,"Major Solar Equipment ","Cost","Cost    per Watt",null,"Finance and Development Cost","Cost","Cost    per Watt",null,"Items","USD/Watt",null,"Entropy USD/Watt"]
[null,null,"Modules",null,"Modules",{"$f":"'EPC Detail'!H13","v":3425861.25},{"$f":"F11/$E$2","v":0.51888120229007628},null,"Construction Management Fee",{"$f":"'EPC Detail'!H133","v":330120},{"$f":"J11/$E$2","v":0.05},null,"CAPEX","1.70 - 2.40",null,{"$f":"G31+K11+K19","v":1.7594145356234097}]
[null,null,"SMA 2200 Inverters",null,"SMA 2200 Inverters",{"$f":"'EPC Detail'!H14","v":790400},{"$f":"F12/$E$2","v":0.11971404337816552},null,"Insurance/Bonding",{"$f":"'EPC Detail'!H135","v":200000},{"$f":"J12/$E$2","v":3.0292015024839452E-2},null,"EPC","1.50 - 2.00",null,{"$f":"G31","v":1.5847628937961953}]
[null,null,"Racking",null,"Racking",{"$f":"'EPC Detail'!H15","v":1848672.0000000002},0.28000000000000003,null,"Construction Loan Interest",{"$f":"'EPC Detail'!H136","v":0},0,null,"PV modules","0.60 - 0.80",null,{"$f":"G11","v":0.51888120229007628}]
[null,null,"Transformers",null,"Transformers",{"$f":"'EPC Detail'!H16","v":125000},1.8932509390524658E-2,null,"Construction Loan Closing Fees",{"$f":"'EPC Detail'!H137","v":0},0,null,"Inverters","0.15 - 0.35",null,{"$f":"G12","v":0.11971404337816552}]
[null,null,"Monitoring Equipment",null,"Monitoring Equipment",{"$f":"'EPC Detail'!H17","v":100000},1.5146007512419726E-2,null,"Legal",{"$f":"'EPC Detail'!H138","v":750000},0.11359505634314794,null,"Foundation and Mounting structures","0.15 - 0.35",null,{"$f":"G13","v":0.28000000000000003}]
[null,null,null,null,"Sub total",{"$f":"SUM(F11:F15)","v":6289933.25},{"$f":"SUM(G11:G15)","v":0.95267376257118619},null,"Land Lease During Construction",{"$f":"'EPC Detail'!H139","v":50000},7.573003756209863E-3,null,"Balance of System (BOS)","0.30 - 0.60",null,{"$f":"SUM(G19:G29)","v":0.63208913122500898}]
[null,null,"BOS",null,null,null,null,null,"Working reserve",{"$f":"'EPC Detail'!H141","v":200000},3.0292015024839452E-2,null,"including civil and electrical equipment"]
[null,null,"DC Equipment",null,"Balance of System (BOS)",null,null,null,"Contingency",{"$f":"'EPC Detail'!H142","v":150000},2.2719011268629588E-2,null,"and installation works"]
[null,null,"DC Disconnect",null,"DC Equipment, DC Wire, AC Equipment",{"$f":"'EPC Detail'!H44","v":913614},{"$f":"F19/$E$2","v":0.13837604507451837},null,"Interconnection costs",{"$f":"'EPC Detail'!H144","v":823000},0.12465164182721435,null,"Non EPC (Development, financial,","0.20 - 0.40",null,{"$f":"K22-K19-K16-K11-K20","v":0.24233612019871553}]
[null,null,"DC Wire",null,"Site Work",null,null,null,"Project Acquisition Cost",{"$f":"'EPC Detail'!H145","v":2150000},0.3256391615170241,null,"contingencies, etc. but excluding land costs)"]
[null,null,"Source",null,"Mobilization, Site Prep and EH&S",{"$f":"'EPC Detail'!H67","v":640000},{"$f":"F21/$E$2","v":9.6934448079486243E-2},null,"Development Costs",{"$f":"'EPC Detail'!H146","v":300000},4.5438022537259176E-2,null,"OPEX per year (O&M fee, land lease, insurance etc)","0.03-0.06",null,{"$f":"-#REF!/'Control Panel'!D9/1000","v":{"$error":"#REF!"}}]
[null,null,"Chases",null,"Entropy Labour",null,null,null,"Total Finance & Development",{"$f":"SUM(J11:J21)","v":4953120},{"$f":"SUM(K11:K21)","v":0.75019992729916385},null,"Source: Mott MacDonald Techno Commercial Risk Mitigation for grid connected PV Systems"]
[null,null,"DC Disc to Inverter",null,"Labour and travel",{"$f":"'EPC Detail'!J88","v":276108.40000000002},{"$f":"F23/$E$2","v":4.1819399006421912E-2}]
[null,null,"Grounding (Racks, etc)",null,"Subcontractor"]
[null,null,"Wire Management",null,"Panel, Racking, Medium Voltage Installation",{"$f":"'EPC Detail'!H109","v":1807780.7999999993},{"$f":"F25/$E$2","v":0.27380661577608134}]
[null,null,"AC Equipment",null,"Equipment Rental/Consumables"]
[null,null,"AC Disconnect",null,"Site Equipment, Fuel, Consumables Tools",{"$f":"'EPC Detail'!H120","v":235802.08000000002},{"$f":"F27/$E$2","v":3.5714600751241977E-2}]
[null,null,"AC Recombiner",null,"EPC Cost/Engineering Design"]
[null,null,"AC Wire",null,"Civil Engineering, Surveying, Electrical Eng",{"$f":"'EPC Detail'!H129","v":300000},{"$f":"F29/$E$2","v":4.5438022537259176E-2}]
[null,null,"Medium Voltage"]
[null,null,"Underground Wire ",null,"Total EPC Contract",{"$f":"SUM(F16:F29)","v":10463238.529999999},{"$f":"SUM(G16:G29)","v":1.5847628937961953},null,"Total Project Costs",{"$f":"F16+F19+F21+F23+F25+F27+F29+J22","v":15416358.529999999},{"$f":"G16+G19+G21+G23+G25+G27+G29+K22","v":2.3349628210953592}]
[null,null,"Switchgear"]
[null,null,"Substation"]
[null,null,"Conduit & Fittings",null,null,null,null,null,"Bond Sizing = 1.25x EPC Services"]
[null,null,"Freight/Transportation",null,null,null,null,null,"EPC Services"]
[null,null,null,null,null,null,null,null,"Site Work",{"$f":"F21","v":640000}]
[null,null,null,null,null,null,null,null,"Entropy Labour",{"$f":"F23","v":276108.40000000002}]
[null,null,"Site Work",null,null,null,null,null,"Subcontractor",{"$f":"F25","v":1807780.7999999993}]
[null,null,"Project Cost Objects",null,null,null,null,null,"Equipment Rental/Consumables",{"$f":"F27","v":235802.08000000002}]
[null,null,"Mobilize",null,null,null,null,null,"EPC Cost/Engineering Design",{"$f":"F29","v":300000}]
[null,null,"Site Prep",null,null,null,null,null,"Interconnection Costs",{"$f":"J19","v":823000}]
[null,null,"Contingency",null,null,null,null,null,"Subtotal EPC Services",{"$f":"SUM(J36:J41)","v":4082691.2799999993}]
[null,null,"E&S"]
[null,null,"Landscaping",null,null,null,null,null,"Bond Sizing (1.25x)",{"$f":"J42*1.25","v":5103364.0999999996}]
[null,null,"Fence"]
[null,null,"Inverter/Transformer/SwitchgearPads"]
[]
[]
[null,null,"Entropy Labor"]
[]
[null,null,"Title"]
[null,null,"Senior Project Manager"]
[null,null,"Project Manager"]
[null,null,"Site manager"]
[null,null,"Site Clerk"]
[null,null,"Solar Electrician"]
[null,null,"Design/Estimating"]
[null,null,"Permitting/Interconnection"]
[null,null,"Procurement"]
[null,null,"Clerical and bookkeeping"]
[null,null,"PM Incentive"]
[null,null,"CM Incentive"]
[null,null,"Sales Incentive"]
[null,null,"Travel -Per diem"]
[null,null,"Travel Hotel"]
[null,null,"Travel Airfair"]
[null,null,"Travel Rental Car"]

{"sheet":"Kwh Estimate","index":12,"n_rows":72,"n_cols":23,"rows_kept":72,"cut":false,"hidden":false,"merged":[[1,0,3,0],[1,1,1,7],[2,1,2,3],[2,4,2,7]]}
["Energy Production Estimates",null,null,null,null,null,null,null,null,null,null,"selected:",1,{"$f":"VLOOKUP(M1,V5:W10,2,FALSE)","v":" P50, 1 year"}]
["Probability\nof Exceedance\n(%)","Time Period",null,null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3,{"$f":"O5*$N$2","v":52.301096564000012},{"$f":"P5*$N$2","v":52.301096564000012},47.949131901748544,48.164621360088077,44.401154016134406,44.79232317137113]
[null,"1 year",null,null,"10 year"]
[null,"kWh/yr","kWh/kWp/yr","C.F.","kWh/yr",null,"kWh/kWp/yr","C.F.",null,null,null,null,"SELECTED",null," P50, 1 year"," P50, 10 Year"," P90, 1 year"," P90, 10 year"," P99, 1 year"," P99, 10 Year"]
[50,10460219.312800001,1651.1881774879578,0.18849180108310024,10460219.312800001,null,1651.1881774879578,0.18849180108310024,null,null,0,2017,{"$f":"CHOOSE($M$1,O5,P5,Q5,R5,S5,T5)","v":10460.219312800002},null,{"$f":"B5/1000","v":10460.219312800002},{"$f":"E5/1000","v":10460.219312800002},{"$f":"B7/1000","v":9589.8263803497084},{"$f":"E7/1000","v":9632.9242720176153},{"$f":"B9/1000","v":8880.2308032268811},{"$f":"E9/1000","v":8958.4646342742253},null,1,{"$f":"O4","v":" P50, 1 year"}]
[75,10002125.290394157,1578.8761722273377,0.18023700596202488,10024808.018866897,null,1582.4567332048239,0.18064574579963744,null,null,1,2018,{"$f":"CHOOSE($M$1,O6,P6,Q6,R6,S6,T6)","v":10407.918216236001},null,{"$f":"O5-O$2","v":10407.918216236001},{"$f":"P5-P$2","v":10407.918216236001},{"$f":"Q5-Q$2","v":9541.8772484479596},9584.7596506575264,8835.8296492107474,8913.672311102855,null,2,{"$f":"P4","v":" P50, 10 Year"}]
[90,9589826.3803497087,1513.7931117772093,0.17280743285127961,9632924.2720176149,null,1520.5962893271887,0.17358405129305809,null,null,2,2019,10355.617119672001,null,{"$f":"O6-O$2","v":10355.617119672001},{"$f":"P6-P$2","v":10355.617119672001},9493.9281165462107,9536.5950292974376,8791.4284951946138,8868.8799879314847,null,3,{"$f":"Q4","v":" P90, 1 year"}]
[95,9343082.0782905202,1474.84351978117,0.16836113239511075,9398397.6233921256,null,null,null,null,null,3,2020,10303.316023108,null,{"$f":"O7-$O$2","v":10303.316023108},10303.316023108,9445.9789846444619,9488.4304079373487,8747.0273411784801,8824.0876647601144,null,4,{"$f":"R4","v":" P90, 10 year"}]
[99,8880230.8032268807,1401.7805628329249,0.1600206121955394,8958464.6342742257,null,1414.1300913697589,0.16143037572714145,null,null,4,2021,10251.014926544,null,10251.014926544,10251.014926544,9398.029852742713,9440.2657865772599,8702.6261871623465,8779.2953415887441,null,5,{"$f":"S4","v":" P99, 1 year"}]
[null,null,null,null,null,null,null,null,null,null,5,2022,10198.713829979999,null,10198.713829979999,10198.713829979999,9350.0807208409642,9392.101165217171,8658.2250331462128,8734.5030184173738,null,6,{"$f":"T4","v":" P99, 10 Year"}]
["P99 to P50",{"$f":"B9/B5","v":0.84895264025299033},null,null,{"$f":"E9/E5","v":0.85643181719066797},null,null,null,null,null,6,2023,10146.412733415998,null,10146.412733415998,10146.412733415998,9302.1315889392154,9343.9365438570821,8613.8238791300791,8689.7106952460035]
[null,null,null,null,null,null,null,null,null,null,7,2024,10094.111636851998,null,10094.111636851998,10094.111636851998,9254.1824570374665,9295.7719224969933,8569.4227251139455,8644.9183720746332,null,{"$f":"INDEX(V5:V10,M1)","v":1},{"$f":"INDEX(W5:W10,M1)","v":" P50, 1 year"}]
[null,null,null,null,null,null,null,null,null,null,8,2025,10041.810540287997,null,10041.810540287997,10041.810540287997,9206.2333251357177,9247.6073011369044,8525.0215710978118,8600.1260489032629]
["Alternative Scenario",null,null,null,null,null,null,null,null,null,9,2026,9989.5094437239968,null,9989.5094437239968,9989.5094437239968,9158.2841932339688,9199.4426797768156,8480.6204170816782,8555.3337257318926]
[50,10743646,1656.71601974123,0.18912283330379334,10743646,null,1656.71601974123,0.18912283330379334,null,null,10,2027,9937.2083471599963,null,9937.2083471599963,9937.2083471599963,9110.33506133222,9151.2780584167267,8436.2192630655445,8510.5414025605223]
[75,10268682.650669634,1583.4746462237511,0.18076194591595329,10292321.679098165,null,1587.1198851946428,0.18117806908614642,null,null,11,2028,9884.9072505959957,null,9884.9072505959957,9884.9072505959957,9062.3859294304712,9103.1134370566378,8391.8181090494109,8465.749079389152]
[90,9841200.8201678619,1517.5551253515453,0.17323688645565583,9886115.7115827855,null,1524.4811931065738,0.17402753345965452,null,null,12,2029,9832.6061540319952,null,9832.6061540319952,9832.6061540319952,9014.4367975287223,9054.948815696549,8347.4169550332772,8420.9567562177817]
[95,9585370.1513485499,1478.1049454615836,0.16873344126273782,9643017.7903778665,null,null,null,null,null,13,2030,9780.3050574679946,null,9780.3050574679946,9780.3050574679946,8966.4876656269735,9006.7841943364601,8303.0158010171435,8376.1644330464114]
[99,9105474.3633801732,1404.1029688762092,0.16028572704066313,9187006.5193738211,null,1416.675574950415,0.1617209560445679,null,null,14,2031,9728.0039609039941,null,9728.0039609039941,9728.0039609039941,8918.5385337252246,8958.6195729763713,8258.6146470010099,8331.3721098750411]
[null,null,null,null,null,null,null,null,null,null,15,2032,9675.7028643399935,null,9675.7028643399935,9675.7028643399935,8870.5894018234758,8910.4549516162824,8214.2134929848762,8286.5797867036708]
["P99 to P50",{"$f":"B19/B15","v":0.847521815534519},null,null,{"$f":"E19/E15","v":0.85511068769148024},null,null,null,null,null,16,2033,9623.401767775993,null,9623.401767775993,9623.401767775993,8822.6402699217269,8862.2903302561936,8169.8123389687416,8241.7874635323005]
[null,null,null,null,null,null,null,null,null,null,17,2034,9571.1006712119924,null,9571.1006712119924,9571.1006712119924,{"$f":"Q21-Q$2","v":8774.6911380199781},{"$f":"R21-R$2","v":8814.1257088961047},{"$f":"S21-S$2","v":8125.4111849526071},{"$f":"T21-T$2","v":8196.9951403609302}]
[null,null,null,null,null,null,null,null,null,null,18,2035,9518.7995746479919,null,9518.7995746479919,9518.7995746479919,8726.7420061182293,8765.9610875360158,8081.0100309364725,8152.202817189559]
[null,null,null,null,null,null,null,null,null,null,19,2036,9466.4984780839914,null,9466.4984780839914,9466.4984780839914,8678.7928742164804,8717.796466175927,8036.6088769203379,8107.4104940181878]
[null,null,null,null,null,null,null,null,null,null,20,2037,9414.1973815199908,null,9414.1973815199908,9414.1973815199908,8630.8437423147316,8669.6318448158381,7992.2077229042034,8062.6181708468166]
[null,null,null,null,null,null,null,null,null,null,21,2038,9361.8962849559903,null,9361.8962849559903,9361.8962849559903,8582.8946104129827,8621.4672234557493,7947.8065688880688,8017.8258476754454]
[null,null,null,null,null,null,null,null,null,null,22,2039,9309.5951883919897,null,9309.5951883919897,9309.5951883919897,8534.9454785112339,8573.3026020956604,7903.4054148719342,7973.0335245040742]
[null,null,null,null,null,null,null,null,null,null,23,2040,9257.2940918279892,null,9257.2940918279892,9257.2940918279892,8486.996346609485,8525.1379807355715,7859.0042608557997,7928.241201332703]
[null,null,null,null,null,null,null,null,null,null,24,2041,9204.9929952639886,null,9204.9929952639886,9204.9929952639886,8439.0472147077362,8476.9733593754827,7814.6031068396651,7883.4488781613318]
[null,null,null,null,null,null,null,null,null,null,25,2042,9152.6918986999881,null,9152.6918986999881,9152.6918986999881,8391.0980828059874,8428.8087380153938,7770.2019528235305,7838.6565549899606]
[null,null,null,null,null,null,null,null,null,null,26,2043,9100.3908021359875,null,9100.3908021359875,9100.3908021359875,8343.1489509042385,8380.644116655305,7725.8007988073959,7793.8642318185894]
[null,null,null,null,null,null,null,null,null,null,27,2044,9048.089705571987,null,9048.089705571987,9048.089705571987,8295.1998190024897,8332.4794952952161,7681.3996447912614,7749.0719086472182]
[null,null,null,null,null,null,null,null,null,null,28,2045,8995.7886090079865,null,8995.7886090079865,8995.7886090079865,8247.2506871007408,8284.3148739351273,7636.9984907751268,7704.2795854758469]
[null,null,null,null,null,null,null,null,null,null,29,2046,8943.4875124439859,null,8943.4875124439859,8943.4875124439859,8199.301555198992,8236.1502525750384,7592.5973367589922,7659.4872623044757]
[null,null,null,null,null,null,null,null,null,null,30,2047,8891.1864158799854,null,8891.1864158799854,8891.1864158799854,8151.3524232972431,8187.9856312149504,7548.1961827428577,7614.6949391331045]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Old Values - SEPTEMBER 1st 2016"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," P50, 1 year"," P50, 10 Year"," P90, 1 year"," P90, 10 year"," P99, 1 year"," P99, 10 Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10746.587,10746.587,9844.0550584427947,9888.9654060078301,8880.2308032268811,8958.4646342742253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10692.854065,10692.854065,9794.8347831505798,9839.5205789777901,8835.8296492107474,8913.672311102855]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10639.12113,10639.12113,9745.6145078583668,9790.075751947752,8791.428495194612,8868.8799879314829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10585.388195,10585.388195,9696.3942325661519,9740.630924917712,8747.0273411784783,8824.0876647601126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10531.65526,10531.65526,9647.1739572739389,9691.1860978876739,8702.6261871623428,8779.2953415887405]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10477.922325,10477.922325,9597.953681981724,9641.7412708576339,8658.2250331462092,8734.5030184173702]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10424.18939,10424.18939,9548.733406689511,9592.2964438275958,8613.8238791300755,8689.7106952459981]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10370.456455,10370.456455,9499.5131313972961,9542.8516167975558,8569.42272511394,8644.9183720746278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10316.72352,10316.72352,9450.292856105083,9493.4067897675177,8525.0215710978064,8600.1260489032557]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10262.990585,10262.990585,9401.0725808128682,9443.9619627374777,8480.6204170816709,8555.3337257318854]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10209.25765,10209.25765,9351.8523055206551,9394.5171357074378,8436.2192630655372,8510.5414025605132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10155.524715,10155.524715,9302.6320302284403,9345.0723086773996,8391.8181090494036,8465.7490793891429]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10101.79178,10101.79178,9253.4117549362272,9295.6274816473597,8347.4169550332681,8420.9567562177726]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10048.058845,10048.058845,9204.1914796440124,9246.1826546173215,8303.0158010171344,8376.1644330464005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9994.3259099999996,9994.3259099999996,9154.9712043517993,9196.7378275872816,8258.614647000999,8331.3721098750302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9940.5929749999996,9940.5929749999996,9105.7509290595845,9147.2930005572434,8214.2134929848653,8286.5797867036581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9886.8600399999996,9886.8600399999996,9056.5306537673714,9097.8481735272035,8169.8123389687307,8241.7874635322878]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9833.1271049999996,9833.1271049999996,9007.3103784751565,9048.4033464971653,8125.4111849525962,8196.9951403609157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9779.3941699999996,9779.3941699999996,8958.0901031829435,8998.9585194671254,8081.0100309364616,8152.2028171895454]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9725.6612349999996,9725.6612349999996,8908.8698278907286,8949.5136924370854,8036.608876920327,8107.4104940181742]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9671.9282999999996,9671.9282999999996,8859.6495525985156,8900.0688654070473,7992.2077229041934,8062.618170846803]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9618.1953649999996,9618.1953649999996,8810.4292773063007,8850.6240383770073,7947.8065688880588,8017.8258476754318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9564.4624299999996,9564.4624299999996,8761.2090020140877,8801.1792113469692,7903.4054148719242,7973.0335245040606]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9510.7294949999996,9510.7294949999996,8711.9887267218728,8751.7343843169292,7859.0042608557897,7928.2412013326893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9456.9965599999996,9456.9965599999996,8662.7684514296598,8702.2895572868911,7814.6031068396551,7883.4488781613181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9403.2636249999996,9403.2636249999996,8613.5481761374449,8652.8447302568511,7770.2019528235214,7838.6565549899469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9349.5306899999996,9349.5306899999996,8564.3279008452319,8603.399903226813,7725.8007988073869,7793.8642318185757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9295.7977549999996,9295.7977549999996,8515.107625553017,8553.955076196773,7681.3996447912523,7749.0719086472045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9242.0648199999996,9242.0648199999996,8465.8873502608039,8504.5102491667349,7636.9984907751177,7704.2795854758333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9188.3318849999996,9188.3318849999996,8416.6670749685891,8455.0654221366949,7592.5973367589831,7659.487262304463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9134.5989499999996,9134.5989499999996,8367.446799676376,8405.6205951066549,7548.1961827428495,7614.6949391330909]

{"sheet":"P50&P90","index":13,"n_rows":36,"n_cols":5,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[null,"P50","P90","Min ","Max"]
["Daily Average Solar Irradiance (kWh/m2/day)",6.2151443730877896,6.02887478883975,5.7842824664659709,6.5521891194446864]
["Annual AC System Output (kWh)",11597777.056649921,11337687.646249693,10822561.733335588,12192283.250153653]
["Annual Energy (kWh)",11597777.056649921,11337687.646249693,10822561.733335588,12192283.250153653]
["Capacity Factor (%)",21.353949649720079,20.875164069863629,19.926615959947792,22.448558378225812]
["First Year kWh/kW",1870.6022898650622,1828.6676659332297,1745.576656114562,1966.4834727710613]
[null,null,{"$f":"C3/B3","v":0.97757420157933639}]
[]
[]
[null,"Annual Energy Production (kW hours)"]
[null,"Year","Model Case ","PPA","Diff"]
[2017,1,{"$f":"SUM('Monthly Operations'!S7:AD7)*1000","v":10407918.216236001},{"$f":"11120000","v":11120000},{"$f":"(C12-D12)/D12","v":-6.4036131633453161E-2}]
[{"$f":"A12+1","v":2018},{"$f":"B12+1","v":2},{"$f":"SUM('Monthly Operations'!AE7:AP7)*1000","v":10355617.119672002},{"$f":"11042160","v":11042160},-6.21746904888172E-2]
[2019,3,{"$f":"SUM('Monthly Operations'!AQ7:BB7)*1000","v":10303316.023107998},{"$f":"10964865","v":10964865},-6.0333526850718355E-2]
[2020,4,{"$f":"SUM('Monthly Operations'!BC7:BN7)*1000","v":10251014.926544003},{"$f":"10888111","v":10888111},-5.851300316978738E-2]
[2021,5,{"$f":"SUM('Monthly Operations'!BO7:BZ7)*1000","v":10198713.829979999},{"$f":"10811894","v":10811894},-5.6713483319388906E-2]
[2022,6,{"$f":"SUM('Monthly Operations'!CA7:CL7)*1000","v":10146412.733415999},{"$f":"10736211","v":10736211},-5.4935420567274754E-2]
[2023,7,{"$f":"SUM('Monthly Operations'!CM7:CX7)*1000","v":10094111.636851998},{"$f":"10661057","v":10661057},-5.3179095013562161E-2]
[2024,8,{"$f":"SUM('Monthly Operations'!CY7:DJ7)*1000","v":10041810.540287998},{"$f":"10586430","v":10586430},-5.1445053687787332E-2]
[2025,9,{"$f":"SUM('Monthly Operations'!DK7:DV7)*1000","v":9989509.4437239971},{"$f":"10512325","v":10512325},-4.9733579990725446E-2]
[2026,10,{"$f":"SUM('Monthly Operations'!DW7:EH7)*1000","v":9937208.3471599929},{"$f":"10438739","v":10438739},-4.8045137716347455E-2]
[2027,11,{"$f":"SUM('Monthly Operations'!EI7:ET7)*1000","v":9884907.250595998},{"$f":"10365667","v":10365667},-4.6380010992442836E-2]
[2028,12,{"$f":"SUM('Monthly Operations'!EU7:FF7)*1000","v":9832606.1540319938},{"$f":"10293108","v":10293108},-4.4738853023596585E-2]
[2029,13,{"$f":"SUM('Monthly Operations'!FG7:FR7)*1000","v":9780305.0574679952},{"$f":"10221056","v":10221056},-4.3121859672034357E-2]
[2030,14,{"$f":"SUM('Monthly Operations'!FS7:GD7)*1000","v":9728003.9609039947},{"$f":"10149509","v":10149509},-4.1529599027500273E-2]
[2031,15,{"$f":"SUM('Monthly Operations'!GE7:GP7)*1000","v":9675702.8643399924},{"$f":"10078462","v":10078462},-3.9962360889985754E-2]
[2032,16,{"$f":"SUM('Monthly Operations'!GQ7:HB7)*1000","v":9623401.7677759957},{"$f":"10007913","v":10007913},-3.8420720905947559E-2]
[2033,17,{"$f":"SUM('Monthly Operations'!HC7:HN7)*1000","v":9571100.6712119933},{"$f":"9937857","v":9937857},-3.6904971442837893E-2]
[2034,18,{"$f":"SUM('Monthly Operations'!HO7:HZ7)*1000","v":9518799.574647991},{"$f":"9868292","v":9868292},-3.5415695578526557E-2]
[2035,19,{"$f":"SUM('Monthly Operations'!IA7:IL7)*1000","v":9466498.4780839905},{"$f":"9799214","v":9799214},-3.3953286652991709E-2]
[2036,20,{"$f":"SUM('Monthly Operations'!IM7:IX7)*1000","v":9414197.38151999},{"$f":"9730620","v":9730620},-3.2518238147210554E-2]
[2037,21,{"$f":"SUM('Monthly Operations'!IY7:JJ7)*1000","v":9361896.2849559896},{"$f":"9662506","v":9662506},-3.111094730952927E-2]
[2038,22,{"$f":"SUM('Monthly Operations'!JK7:JV7)*1000","v":9309595.1883919872},{"$f":"9594868","v":9594868},-2.9731812007003408E-2]
[2039,23,{"$f":"SUM('Monthly Operations'!JW7:KH7)*1000","v":9257294.0918279905},{"$f":"9527704","v":9527704},-2.8381434621815447E-2]
[2040,24,{"$f":"SUM('Monthly Operations'!KI7:KT7)*1000","v":9204992.9952639882},{"$f":"9461010","v":9461010},-2.7060219229872059E-2]
[2041,25,{"$f":"SUM('Monthly Operations'!KU7:LF7)*1000","v":9152691.8986999877},{"$f":"9394783","v":9394783},-2.5768674092846243E-2]